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 10516 Wild Meadow Way, Fort Worth, TX, 76108 generates $2,684/mo in rent and, after a $1,527/mo payment, leaves $282/mo in cash flow. Total monthly income is $2,684/mo, and annual cash flow is $3,389/yr on $103,428 invested. Return on cash invested sits at 23.19% in year one, and rental yield is 10.32% on a $312,000 entry. Equity gained on principal adds $2,013/yr, while 5% annual appreciation builds toward $86,200 over five years. Five-year ROI reaches 122.41% and total cumulative return in cash sums $126,611. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,684/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
5,793 sqft lot
$N/A/sqft
$330 annually 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 |
|---|---|---|
| 2025-01-17 | Listed for sale | $312,000 |
| 2023-07-26 | Sold | N/A |
| 2023-07-01 | Pending sale | $324,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7045.65 | 2.60% | $313,994 | 3.47% |
| 2023-02-13 | $6866.79 | -3.99% | $303,468 | 10.30% |
| 2022-02-13 | $7152.15 | 13.08% | $275,125 | 16.92% |
Listed by: Kris Watson • United Real Estate
Mls Name: NTREIS
Mls ID: #20819619
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.
