Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Fort Worth at 10100 Bull Run, Fort Worth, TX, 76177 with 5% annual appreciation on a $369,900 basis while $4,391/mo rent supports operations. Total monthly income totals $4,391/mo and a $1,810/mo payment preserves $1,738/mo for cash returns. Annual cash flow comes to $20,856/yr on $122,622 deployed, and return on cash invested reaches 36.92% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,197 alongside rental yield of 14.24%. Five-year ROI measures 195.33% and total cumulative return in cash totals $239,518.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,391/mo property income versus a $1,810/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
5,488 sqft lot
$N/A/sqft
$277 annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2024-08-13 | Listed for sale | $369,900 |
| 2024-07-26 | Listing removed | N/A |
| 2024-07-24 | Price change | $2,545 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4825.63 | 6.01% | $402,012 | 16.40% |
| 2022-08-14 | $4552.04 | 21.32% | $345,375 | 23.79% |
| 2021-08-14 | $3751.97 | 13.11% | $278,999 | 14.80% |
Listed by: Joseph Paneque • Entera Realty LLC
Mls Name: NTREIS
Mls ID: #20689999
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
