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 1059 Roaring Springs Rd, Fort Worth, TX, 76114 generates $2,704/mo in rent, after a $1,395/mo payment. Total monthly income is $2,704/mo. Return on cash invested sits at 19.24% in year one, and rental yield is 11.39% on a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 103.87% and total cumulative return in cash sums $98,130. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,704/mo property income rather than buyer’s personal income.
Condo
Built in 1970
4,673 sqft lot
$N/A/sqft
$730 monthly HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $285,000 |
| 2021-06-14 | Sold | N/A |
| 2021-05-24 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-04-24 | $2070.07 | -4.94% | $130,265 | 9.01% |
| 2015-04-24 | $2177.72 | N/A | $119,500 | N/A |
| 2014-04-24 | $2177.72 | N/A | $119,500 | N/A |
Listed by: Jackie Prowse • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20913489
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.
