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 1237 Rollie Michael Ln, Fort Worth, TX, 76179 earns $369/mo cash flow from $6,277/mo rent with a $4,038/mo payment. Total monthly income totals $6,277/mo, and annual cash flow totals $4,423/yr on $271,425 capital. ROI tracks 21.69% on current figures, and rental yield reads 9.13% at a $825,000 purchase. Equity gained on principal adds $5,324/yr, and 5% annual appreciation supports $227,932 over five years. Five-year ROI reaches 113.64% and total cumulative return in cash sums $308,457. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,277/mo property income instead of your personal income.
Single Family
Built in 2007
1.31 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $825,000 |
| 2014-12-18 | Sold | N/A |
| 2014-11-05 | Price change | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $3739.95 | -5.31% | $776,781 | 5.12% |
| 2023-05-01 | $3949.67 | -15.19% | $738,978 | 2.70% |
| 2022-05-01 | $4657.31 | 8.86% | $719,576 | 11.93% |
Listed by: Joni Baldwin • Martin Realty Group
Mls Name: NTREIS
Mls ID: #20904759
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.
