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 1721 Grassy View Dr, Fort Worth, TX, 76177 offers $2,922/mo rent that, after a $1,786/mo payment, leaves $305/mo cash flow. Total monthly income is $2,922/mo, and annual cash flow is $3,659/yr on $120,998 cash. Return on cash invested measures 22.93% in year one, and rental yield stands at 9.61% at a $365,000 entry. Equity gained on principal adds $2,355/yr while 5% annual appreciation compounds into $100,843 by year five. Five-year ROI records 120.34% and total cumulative return in cash reaches $145,603. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,922/mo property income versus a $1,786/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2008
6,534 sqft lot
$N/A/sqft
$66 quarterly 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 |
|---|---|---|
| 2025-06-23 | Listed for sale | $365,000 |
| 2025-04-12 | Listing removed | $365,000 |
| 2025-01-31 | Price change | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-23 | $5860.00 | -5.44% | $324,424 | -15.42% |
| 2023-06-23 | $6196.88 | -14.05% | $383,593 | 21.59% |
| 2022-06-23 | $7210.28 | 5.53% | $315,493 | 15.17% |
Listed by: Chika Anozie • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20975486
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.
