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 1433 Ocotillo Ln, Fort Worth, TX, 76177 generates $3,788/mo in rent and, after a $2,300/mo payment, leaves $419/mo in cash flow. Total monthly income is $3,788/mo, and annual cash flow is $5,024/yr on $155,805 invested. Return on cash invested sits at 23.13% in year one, and rental yield is 9.67% on a $469,999 entry. Equity gained on principal adds $3,033/yr, while 5% annual appreciation builds toward $129,852 over five years. Five-year ROI reaches 121.43% and total cumulative return in cash sums $189,189. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,788/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
5,501 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 |
|---|---|---|
| 2024-11-20 | Price change | $469,999 |
| 2024-11-06 | Price change | $474,500 |
| 2024-10-12 | Listed for sale | $480,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3647.33 | 3.32% | $386,033 | -13.56% |
| 2023-12-27 | $3530.11 | 1.38% | $446,615 | 28.43% |
| 2022-12-27 | $3482.09 | 8.02% | $347,744 | 26.18% |
Listed by: Amanda Anzua • Standard Real Estate
Mls Name: NTREIS
Mls ID: #20753408
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.
