Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
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 1137 Roaring Springs Rd, Fort Worth, TX, 76114 priced at $199,000 converts $1,587/mo rent into after a $974/mo obligation. Total monthly income equals $1,587/mo. Return on cash invested prints 13.25% in year one, and rental yield reads 9.57% against a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation compiles into $54,980 by year five. Five-year ROI reaches 71.9% and total cumulative return in cash sums $47,430. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,587/mo property income covering a $974/mo payment, not borrower’s personal income.
Condo
Built in 1970
3,615 sqft lot
$N/A/sqft
$538 monthly HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Listed for sale | $199,000 |
| 2021-06-11 | Sold | N/A |
| 2021-05-20 | Pending sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-05-02 | $2972.90 | 25.28% | $111,034 | 15.18% |
| 2015-05-02 | $2373.08 | N/A | $96,400 | N/A |
| 2014-05-02 | $2373.08 | N/A | $96,400 | N/A |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Hallie Cranford • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20923897
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.
