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 15908 Back 9 Rd, Fort Worth, TX, 76177 generates $3,052/mo in rent and, after a $2,031/mo payment, leaves $59/mo in cash flow. Total monthly income is $3,052/mo, and annual cash flow is $713/yr on $137,573 invested. Return on cash invested sits at 20.43% in year one, and rental yield is 8.83% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 106.97% and total cumulative return in cash sums $147,165. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,052/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
6,011 sqft lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-04-28 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $4922.75 | -3.35% | $377,000 | -5.28% |
| 2023-04-28 | $5093.15 | 1.17% | $398,000 | 17.97% |
| 2022-04-28 | $5034.15 | 27.41% | $337,377 | 20.06% |
Listed by: Shirley Johnson • 3G Properties
Mls Name: NTREIS
Mls ID: #20881342
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.
