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 1267 Roaring Springs Rd, Fort Worth, TX, 76114 priced at $200,000 converts $1,990/mo rent into after a $979/mo obligation. Total monthly income equals $1,990/mo. Return on cash invested prints 18.27% in year one, and rental yield reads 11.94% against a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation compiles into $55,256 by year five. Five-year ROI reaches 99.63% and total cumulative return in cash sums $66,056. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,990/mo property income covering a $979/mo payment, not borrower’s personal income.
Condo
Built in 1970
4,181 sqft lot
$N/A/sqft
$658 monthly 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 |
|---|---|---|
| 2025-02-06 | Price change | $200,000 |
| 2025-01-06 | Listed for sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-13 | $1167.10 | -7.80% | $122,256 | 11.75% |
| 2015-02-13 | $1265.78 | N/A | $109,400 | N/A |
| 2014-02-13 | $1265.78 | N/A | $109,400 | N/A |
Listed by: Morgan White • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20800803
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.
