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 1317 Ocotillo Ln, Fort Worth, TX, 76177 generates $4,308/mo in rent and, after a $2,633/mo payment, leaves $452/mo in cash flow. Total monthly income is $4,308/mo, and annual cash flow is $5,429/yr on $176,969 invested. Return on cash invested sits at 23.13% in year one, and rental yield is 9.61% on a $537,900 entry. Equity gained on principal adds $3,471/yr, while 5% annual appreciation builds toward $148,612 over five years. Five-year ROI reaches 121.38% and total cumulative return in cash sums $214,803. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,308/mo property income rather than buyer’s personal income.
Single Family
Built in 2011
6,054 sqft lot
$N/A/sqft
$363 annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2025-06-07 | Listed for sale | $537,900 |
| 2020-03-04 | Listing removed | $359,900 |
| 2020-02-26 | Pending sale | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-08 | $4441.92 | 4.07% | $546,986 | -4.28% |
| 2023-06-08 | $4268.29 | -4.33% | $571,434 | 22.54% |
| 2022-06-08 | $4461.53 | 8.03% | $466,321 | 32.06% |
Listed by: Nancy Garza • JPAR Grapevine West
Mls Name: NTREIS
Mls ID: #20962780
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.
