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 10617 Joplin Blues Ln, Fort Worth, TX, 76126 priced at $433,075 converts $5,722/mo rent into $2,562/mo cash flow after a $2,120/mo obligation. Total monthly income equals $5,722/mo, and annual cash flow totals $30,744/yr on $143,564 invested. Return on cash invested prints 41.32% in year one, and rental yield reads 15.85% against a $433,075 entry. Equity gained on principal adds $2,795/yr, while 5% annual appreciation compiles into $119,651 by year five. Five-year ROI reaches 219.16% and total cumulative return in cash sums $314,636. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,722/mo property income covering a $2,120/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,187 sqft lot
$N/A/sqft
$960 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2024-07-13 | Price change | $433,075 |
| 2024-06-04 | Price change | $448,075 |
| 2024-04-01 | Price change | $453,075 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1187.95 | N/A | $52,500 | N/A |
| 2022-08-14 | N/A | N/A | $52,500 | N/A |
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20623452
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.
