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% |
Investment property for sale in Fort Worth at 1231 Roaring Springs Rd UNIT 1, Fort Worth, TX, 76114 listed at $246,400 pairs $1,819/mo rent with a $1,206/mo payment to leave $67/mo cash flow. Total monthly income runs $1,819/mo, and annual cash flow reaches $802/yr on $81,682 cash to close. Return on cash invested measures 20.89% in year one, and rental yield registers 8.86% at a $246,400 basis. Equity gained on principal adds $1,590/yr, and annual property appreciation at 5% supports $68,076 by year five. Five-year ROI tracks 109.33% and total cumulative return in cash totals $89,300. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,819/mo property income relative to a $1,206/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1970
5,009 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jan Aziz • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #21048048
