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 10537 Fossil Hill Dr, Fort Worth, TX, 76131 listed at $339,000 pairs $2,711/mo rent with a $1,659/mo payment to leave $288/mo cash flow. Total monthly income runs $2,711/mo, and annual cash flow reaches $3,457/yr on $112,379 cash to close. Return on cash invested measures 22.98% in year one, and rental yield registers 9.6% at a $339,000 basis. Equity gained on principal adds $2,188/yr, and annual property appreciation at 5% supports $93,659 by year five. Five-year ROI tracks 120.64% and total cumulative return in cash totals $135,568. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,711/mo property income relative to a $1,659/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
7,535 sqft lot
$N/A/sqft
$150 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-10-02 | Price change | $339,000 |
| 2024-09-20 | Listed for sale | $344,000 |
| 2017-08-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3183.25 | -4.07% | $348,391 | 14.05% |
| 2022-10-23 | $3318.22 | 7.91% | $305,468 | 14.54% |
| 2021-10-23 | $3075.08 | 8.46% | $266,698 | 14.32% |
Listed by: Rhonda Beckles • Real
Mls Name: NTREIS
Mls ID: #20734215
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.
