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 10409 Boxthorn Ct, Fort Worth, TX, 76177 uses $120,003 cash to close to unlock $2,238/yr annual cash flow and $186/mo monthly cash flow. Total monthly income runs $2,788/mo, and a $1,772/mo payment keeps the spread at $186/mo. Purchase price stands at $362,000, and rental yield measures 9.24% with $2,788/mo rent. Return on cash invested shows 21.77% in year one, and 5% annual appreciation builds toward $100,014 over five years. Five-year ROI reaches 114.17% and total cumulative return in cash records $137,005. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,788/mo property income covering a $1,772/mo payment rather than investor’s personal income.
Single Family
Built in 2013
7,405 sqft lot
$N/A/sqft
$325 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 |
|---|---|---|
| 2025-06-07 | Listed for sale | $362,000 |
| 2024-06-25 | Listing removed | $350,000 |
| 2024-05-03 | Price change | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-08 | $3544.44 | -14.95% | $300,000 | -13.59% |
| 2023-06-08 | $4167.66 | 9.69% | $347,198 | 20.44% |
| 2022-06-08 | $3799.47 | 6.59% | $288,275 | 8.76% |
Listed by: Daniel Murphy • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20956935
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.
