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 11316 Early Creek Ln, Fort Worth, TX, 76108 generates $3,370/mo in rent and, after a $2,105/mo payment, leaves $300/mo in cash flow. Total monthly income is $3,370/mo, and annual cash flow is $3,596/yr on $142,545 invested. Return on cash invested sits at 22.43% in year one, and rental yield is 9.4% on a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 117.62% and total cumulative return in cash sums $167,655. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,370/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
6,403 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 |
|---|---|---|
| 2025-03-20 | Listed for sale | $430,000 |
| 2025-03-10 | Listing removed | $434,900 |
| 2025-03-02 | Price change | $434,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-20 | $7282.91 | 8.57% | $433,900 | -6.44% |
| 2023-03-20 | $6707.76 | -13.83% | $463,787 | 40.54% |
| 2022-03-20 | $7784.33 | 4.92% | $329,998 | 12.70% |
Listed by: Renee Kolar • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20875002
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.
