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 11972 Derringer Trl, Fort Worth, TX, 76108 generates $3,736/mo in rent and, after a $2,325/mo payment, leaves $107/mo in cash flow. Total monthly income is $3,736/mo, and annual cash flow is $1,286/yr on $157,463 invested. Return on cash invested sits at 20.73% in year one, and rental yield is 9.44% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 109.14% and total cumulative return in cash sums $171,859. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,736/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
9,757 sqft lot
$N/A/sqft
$375 semi-annually 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 |
|---|---|---|
| 2025-04-20 | Listed for sale | $475,000 |
| 2020-10-23 | Sold | N/A |
| 2020-09-04 | Listed for sale | $354,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $10146.11 | 9.07% | $450,345 | -4.91% |
| 2023-04-21 | $9302.50 | -8.30% | $473,600 | 27.31% |
| 2022-04-21 | $10144.67 | 4.73% | $372,016 | 11.53% |
Listed by: Kathy Deen • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20909443
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.
