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 1109 Crest Meadow Dr, Fort Worth, TX, 76115 earns $85/mo cash flow from $2,815/mo rent with a $1,855/mo payment. Total monthly income totals $2,815/mo, and annual cash flow totals $1,016/yr on $125,605 capital. ROI tracks 20.72% on current figures, and rental yield reads 8.92% at a $378,900 purchase. Equity gained on principal adds $2,445/yr, and 5% annual appreciation supports $104,683 over five years. Five-year ROI reaches 108.51% and total cumulative return in cash sums $136,299. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,815/mo property income instead of your personal income.
Single Family
Built in 2008
6,621 sqft lot
$N/A/sqft
$425 annually HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $378,900 |
| 2021-09-25 | Sold | N/A |
| 2021-08-30 | Pending sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sarah Sheperd • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20915212
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.
