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 2116 Rolling Creek Run, Fort Worth, TX, 76108 listed at $260,000 pairs $2,162/mo rent with a $1,273/mo payment to leave $199/mo cash flow. Total monthly income runs $2,162/mo, and annual cash flow reaches $2,390/yr on $86,190 cash to close. Return on cash invested measures 22.68% in year one, and rental yield registers 9.98% at a $260,000 basis. Equity gained on principal adds $1,678/yr, and annual property appreciation at 5% supports $71,833 by year five. Five-year ROI tracks 119.55% and total cumulative return in cash totals $103,037. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,162/mo property income relative to a $1,273/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1998
5,532 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $260,000 |
| 2023-01-13 | Listing removed | N/A |
| 2022-12-30 | Price change | $1,799 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $5678.16 | -8.10% | $253,051 | -7.33% |
| 2023-04-04 | $6178.96 | 36.77% | $273,071 | 14.79% |
| 2022-04-04 | $4517.72 | 2.81% | $237,879 | 27.81% |
Listed by: Francisco Gonzalez • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20886269
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.
