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 213 Fossil Bridge Dr, Fort Worth, TX, 76131 with 5% annual appreciation on a $320,000 basis while $3,880/mo rent supports operations. Total monthly income totals $3,880/mo and a $1,566/mo payment preserves $1,579/mo for cash returns. Annual cash flow comes to $18,950/yr on $106,080 deployed, and return on cash invested reaches 37.77% in year one. Equity gained on principal adds $2,065/yr, and five-year appreciation sums $88,410 alongside rental yield of 14.55%. Five-year ROI measures 199.98% and total cumulative return in cash totals $212,139.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,880/mo property income versus a $1,566/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2013
5,009 sqft lot
$N/A/sqft
$306 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $320,000 |
| 2024-07-23 | Price change | $325,000 |
| 2024-07-16 | Price change | $328,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3601.11 | 7.15% | $300,000 | 17.65% |
| 2022-08-14 | $3360.90 | -0.70% | $255,000 | 1.32% |
| 2021-08-14 | $3384.55 | 26.24% | $251,677 | 14.09% |
Listed by: Liz Rourke • Keller Williams DFW Preferred
Mls Name: NTREIS
Mls ID: #20654752
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.
