








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 1209 Rollie Michael Ln, Fort Worth, TX, 76179 offers a 10.5% rental yield on a $799,000 purchase with $6,990/mo rent. Total monthly income registers $6,990/mo, and a $3,911/mo payment leaves $1,266/mo available for distribution. Annual cash flow reaches $15,195/yr on $262,871 to close, and return on cash invested stands at 25.84% in year one. Equity gained on principal adds $5,156/yr while 5% annual appreciation supports $220,749 over five years. Portfolio math shows five-year ROI at 135.92% and total cumulative return in cash at $357,282. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,990/mo property income against a $3,911/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
1.12 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-10-03 | Listed for sale | $799,000 |
| 2024-08-15 | Listing removed | N/A |
| 2024-06-08 | Price change | $949,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-03 | $3764.48 | -0.91% | $807,368 | 3.22% |
| 2023-10-03 | $3799.06 | -10.73% | $782,147 | 18.55% |
| 2022-10-03 | $4255.73 | 8.86% | $659,739 | 12.31% |



Listed by: Roxanne White • Orchard Brokerage
Mls Name: NTREIS
Mls ID: #21074644
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.