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 2009 Graham Ranch Rd, Fort Worth, TX, 76134 offers a 11.4% rental yield on a $299,900 purchase with $2,850/mo rent. Total monthly income registers $2,850/mo, and a $1,468/mo payment leaves $395/mo available for distribution. Annual cash flow reaches $4,735/yr on $99,417 to close, and return on cash invested stands at 24.67% in year one. Equity gained on principal adds $1,935/yr while 5% annual appreciation supports $82,857 over five years. Portfolio math shows five-year ROI at 131.02% and total cumulative return in cash at $130,252. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,850/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
5,009 sqft lot
$N/A/sqft
$150 semi-annually HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Listed for sale | $299,900 |
| 2024-12-03 | Pending sale | $299,900 |
| 2024-10-30 | Listed for sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8549.21 | -0.62% | $350,855 | 0.24% |
| 2023-12-27 | $8602.55 | -7.30% | $350,000 | 4.12% |
| 2022-12-27 | $9280.43 | 44.34% | $336,138 | 47.90% |
Listed by: Joseph Paneque • Entera Realty LLC
Mls Name: NTREIS
Mls ID: #20765180
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.
