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 12425 Iris Ct, Fort Worth, TX, 76126 generates $5,274/mo in rent and, after a $3,010/mo payment, leaves $901/mo in cash flow. Total monthly income is $5,274/mo, and annual cash flow is $10,809/yr on $202,335 invested. Return on cash invested sits at 25.4% in year one, and rental yield is 10.29% on a $615,000 entry. Equity gained on principal adds $3,969/yr, while 5% annual appreciation builds toward $169,913 over five years. Five-year ROI reaches 133.49% and total cumulative return in cash sums $270,089. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,274/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-01-09 | Price change | $615,000 |
| 2024-12-12 | Listed for sale | $620,000 |
| 2023-08-21 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2912.19 | -0.65% | $523,220 | 2.55% |
| 2023-02-13 | $2931.14 | 16.83% | $510,208 | 30.91% |
| 2022-02-13 | $2508.87 | 8.86% | $389,747 | 12.54% |
Listed by: Curtis Petersen • INC Realty, LLC
Mls Name: NTREIS
Mls ID: #20773880
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.
