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 12101 Rachel Lea Ln, Fort Worth, TX, 76179 priced at $675,000 converts $5,632/mo rent into $790/mo cash flow after a $3,304/mo obligation. Total monthly income equals $5,632/mo, and annual cash flow totals $9,481/yr on $222,075 invested. Return on cash invested prints 24.33% in year one, and rental yield reads 10.01% against a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation compiles into $186,490 by year five. Five-year ROI reaches 127.83% and total cumulative return in cash sums $283,875. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,632/mo property income covering a $3,304/mo payment, not borrower’s personal income.
Single Family
Built in 2005
1.01 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 |
|---|---|---|
| 2024-07-28 | Price change | $675,000 |
| 2024-06-15 | Listed for sale | $699,900 |
| 2013-02-22 | Listing removed | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3000.77 | -10.73% | $648,260 | 22.31% |
| 2022-08-15 | $3361.50 | 8.86% | $530,000 | 14.22% |
| 2021-08-15 | $3087.92 | -0.75% | $464,000 | N/A |
Listed by: Joni Baldwin • Martin Realty Group
Mls Name: NTREIS
Mls ID: #20642228
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.
