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 1069 Silver Spur Ln, Fort Worth, TX, 76179 with 5% annual appreciation on a $319,900 basis while $2,785/mo rent supports operations. Total monthly income totals $2,785/mo and a $1,566/mo payment preserves $248/mo for cash returns. Annual cash flow comes to $2,977/yr on $106,047 deployed, and return on cash invested reaches 22.72% in year one. Equity gained on principal adds $2,064/yr, and five-year appreciation sums $88,382 alongside rental yield of 10.45%. Five-year ROI measures 120.21% and total cumulative return in cash totals $127,484.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,785/mo property income versus a $1,566/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
5,662 sqft lot
$N/A/sqft
$181 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-10-30 | Listed for sale | $319,900 |
| 2024-10-17 | Listing removed | $2,270 |
| 2024-10-10 | Price change | $2,285 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8088.74 | -8.49% | $333,257 | -7.72% |
| 2023-12-27 | $8839.01 | 8.38% | $361,134 | 21.88% |
| 2022-12-27 | $8155.89 | 20.83% | $296,298 | 23.02% |
Listed by: Aaron Driggs • Catapult Realty Partners, LLC
Mls Name: NTREIS
Mls ID: #20766686
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.
