








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 2021 Bliss Rd, Fort Worth, TX, 76177 generates $4,008/mo in rent and, after a $2,100/mo payment, leaves $957/mo in cash flow. Total monthly income is $4,008/mo, and annual cash flow is $11,485/yr on $142,214 invested. Return on cash invested sits at 27.98% in year one, and rental yield is 11.21% on a $429,000 entry. Equity gained on principal adds $2,768/yr, while 5% annual appreciation builds toward $118,525 over five years. Five-year ROI reaches 147.38% and total cumulative return in cash sums $209,593. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,008/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
7,840 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: William Reynolds • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #21095408