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 10925 Swiftcurrent Trl, Fort Worth, TX, 76179 generates $4,554/mo in rent and, after a $2,937/mo payment, leaves $224/mo in cash flow. Total monthly income is $4,554/mo, and annual cash flow is $2,687/yr on $197,400 invested. Return on cash invested sits at 21.42% in year one, and rental yield is 9.11% on a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 112.27% and total cumulative return in cash sums $221,616. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,554/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
0.36 Acres lot
$N/A/sqft
$757 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $600,000 |
| 2012-07-07 | Listing removed | $259,000 |
| 2012-05-20 | Price change | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $8229.00 | -11.08% | $432,500 | -16.18% |
| 2023-04-25 | $9254.12 | -11.06% | $516,000 | 21.41% |
| 2022-04-25 | $10404.75 | 5.43% | $425,000 | 9.11% |
Listed by: Pat Evans • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20913212
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.
