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 10124 Blueslide Trl, Fort Worth, TX, 76177 listed at $435,000 pairs $4,327/mo rent with a $2,129/mo payment to leave $1,182/mo cash flow. Total monthly income runs $4,327/mo, and annual cash flow reaches $14,180/yr on $144,203 cash to close. Return on cash invested measures 29.74% in year one, and rental yield registers 11.94% at a $435,000 basis. Equity gained on principal adds $2,807/yr, and annual property appreciation at 5% supports $120,182 by year five. Five-year ROI tracks 156.93% and total cumulative return in cash totals $226,296. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,327/mo property income relative to a $2,129/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
7,840 sqft lot
$N/A/sqft
$625 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $435,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3678.83 | -4.35% | $419,633 | 18.60% |
| 2022-08-30 | $3846.17 | 8.02% | $353,837 | 16.23% |
| 2021-08-30 | $3560.45 | 5.32% | $304,416 | 6.85% |
Listed by: Naddia Morales • EXP REALTY
Mls Name: NTREIS
Mls ID: #20716503
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.
