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 10248 Little Falls Trl, Fort Worth, TX, 76177 generates $2,725/mo in rent and, after a $1,762/mo payment, leaves $113/mo in cash flow. Total monthly income is $2,725/mo, and annual cash flow is $1,355/yr on $119,340 invested. Return on cash invested sits at 21.04% in year one, and rental yield is 9.08% on a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 110.31% and total cumulative return in cash sums $131,649. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,725/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
6,534 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $360,000 |
| 2018-04-27 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $3724.28 | -6.17% | $322,510 | -4.63% |
| 2023-03-13 | $3969.13 | 6.51% | $338,182 | 17.17% |
| 2022-03-13 | $3726.43 | 12.62% | $288,625 | 14.80% |
Listed by: Pat Hart • Trowbridge Realty Corporation
Mls Name: NTREIS
Mls ID: #20870232
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.
