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 13825 Sonterra Ranch Rd, Fort Worth, TX, 76262 priced at $340,000 converts $3,000/mo rent into $582/mo cash flow after a $1,664/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $6,988/yr on $112,710 invested. Return on cash invested prints 26.11% in year one, and rental yield reads 10.59% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 137.33% and total cumulative return in cash sums $154,782. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 2004
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Date | Event | Price |
|---|---|---|
| 2024-08-21 | Price change | $340,000 |
| 2024-08-07 | Price change | $350,000 |
| 2024-07-26 | Price change | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michael Gerken • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20678813
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.
