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 10233 Stoney Bridge Rd, Fort Worth, TX, 76108 offers a 14.58% rental yield on a $264,450 purchase with $3,212/mo rent. Total monthly income registers $3,212/mo, and a $1,294/mo payment leaves $1,207/mo available for distribution. Annual cash flow reaches $14,482/yr on $87,665 to close, and return on cash invested stands at 36.43% in year one. Equity gained on principal adds $1,706/yr while 5% annual appreciation supports $73,063 over five years. Portfolio math shows five-year ROI at 193.25% and total cumulative return in cash at $169,415. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,212/mo property income against a $1,294/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1985
10,193 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $264,450 |
| 2024-08-02 | Price change | $264,500 |
| 2024-07-22 | Price change | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5890.28 | 10.51% | $244,454 | 25.46% |
| 2022-08-14 | $5329.95 | 9.91% | $194,851 | 12.71% |
| 2021-08-14 | $4849.20 | 5.22% | $172,871 | 4.31% |
Listed by: Mike Roberts • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20645010
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.
