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 10612 Moss Cove Dr, Fort Worth, TX, 76036 priced at $544,990 converts $2,874/mo rent into after a $2,667/mo obligation. Total monthly income equals $2,874/mo. Return on cash invested prints 13.08% in year one, and rental yield reads 6.33% against a $544,990 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation compiles into $150,571 by year five. Five-year ROI reaches 67.53% and total cumulative return in cash sums $121,089. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,874/mo property income covering a $2,667/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,623 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $544,990 |
| 2024-07-24 | Price change | $549,990 |
| 2024-07-16 | Price change | $554,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20650412
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.
