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% |
Rental property for sale in Fort Worth at 10201 Red Bluff Ln, Fort Worth, TX, 76177 generates $2,789/mo in rent and, after a $1,786/mo payment, leaves $140/mo in cash flow. Total monthly income is $2,789/mo, and annual cash flow is $1,677/yr on $120,998 invested. Return on cash invested sits at 21.29% in year one, and rental yield is 9.17% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 111.68% and total cumulative return in cash sums $135,127. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,789/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
8,276 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-04-18 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $3570.10 | 3.78% | $367,501 | -4.72% |
| 2023-04-18 | $3440.02 | -4.06% | $385,723 | 25.39% |
| 2022-04-18 | $3585.42 | 7.91% | $307,621 | 10.94% |
Listed by: Russell Strong • The Property Shop
Mls Name: NTREIS
Mls ID: #20907529
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.
