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 12637 Big Ranch Rd, Fort Worth, TX, 76179 generates $3,178/mo in rent and, after a $1,816/mo payment, leaves $502/mo in cash flow. Total monthly income is $3,178/mo, and annual cash flow is $6,026/yr on $122,983 invested. Return on cash invested sits at 24.81% in year one, and rental yield is 10.28% on a $370,990 entry. Equity gained on principal adds $2,394/yr, while 5% annual appreciation builds toward $102,498 over five years. Five-year ROI reaches 130.49% and total cumulative return in cash sums $160,480. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,178/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,998 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-09-30 | Price change | $387,990 |
| 2025-08-18 | Price change | $370,990 |
| 2025-08-08 | Listed for sale | $387,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #21035189
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.
