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% |
Investment property for sale in Fort Worth at 1404 Ocotillo Ln, Fort Worth, TX, 76177 at $349,900 posts ROI 23.78% with $374/mo cash flow from $2,890/mo rent. Total monthly income equals $2,890/mo, and annual cash flow records $4,487/yr on $115,992 to close. Return on cash invested measures 23.78% and rental yield reads 9.91% at the current $349,900. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,671 by year five. Five-year ROI prints 124.89% and total cumulative return in cash totals $144,858.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,890/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2010
6,054 sqft lot
$N/A/sqft
$330 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $349,900 |
| 2024-12-06 | Listing removed | $367,900 |
| 2024-12-02 | Listed for sale | $367,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $4284.25 | -1.61% | $371,000 | N/A |
| 2023-05-02 | $4354.33 | 5.72% | $371,000 | 16.30% |
| 2022-05-02 | $4118.61 | 25.18% | $319,000 | 27.60% |
Listed by: Andy Cromer • Stepstone Realty, LLC
Mls Name: NTREIS
Mls ID: #20922875
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.
