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 11309 Early Creek Ln, Fort Worth, TX, 76108 uses $111,053 cash to close to unlock $3,197/yr annual cash flow and $266/mo monthly cash flow. Total monthly income runs $2,711/mo, and a $1,640/mo payment keeps the spread at $266/mo. Purchase price stands at $335,000, and rental yield measures 9.71% with $2,711/mo rent. Return on cash invested shows 22.79% in year one, and 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 119.76% and total cumulative return in cash records $132,992. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,711/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Single Family
Built in 2015
6,185 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Listed for sale | $335,000 |
| 2022-05-06 | Sold | N/A |
| 2022-04-21 | Pending sale | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $6305.27 | -9.90% | $344,871 | -6.10% |
| 2023-04-02 | $6998.13 | 12.52% | $367,277 | 38.84% |
| 2022-04-02 | $6219.73 | 4.34% | $264,529 | 11.17% |
Listed by: Melissa Fain • Regent Realty, LLC
Mls Name: NTREIS
Mls ID: #20889318
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.
