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 217 Emerald Creek Dr, Fort Worth, TX, 76131 offers $4,202/mo rent that, after a $1,539/mo payment, leaves $1,966/mo cash flow. Total monthly income is $4,202/mo, and annual cash flow is $23,590/yr on $104,257 cash. Return on cash invested measures 42.54% in year one, and rental yield stands at 16.03% at a $314,500 entry. Equity gained on principal adds $2,029/yr while 5% annual appreciation compounds into $86,891 by year five. Five-year ROI records 225.38% and total cumulative return in cash reaches $234,976. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,202/mo property income versus a $1,539/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
5,140 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-09 | Price change | $314,500 |
| 2024-08-02 | Price change | $314,900 |
| 2024-07-18 | Price change | $319,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3597.40 | 16.12% | $299,691 | 27.50% |
| 2022-08-14 | $3097.99 | 18.16% | $235,052 | 20.56% |
| 2021-08-14 | $2621.83 | -1.66% | $194,961 | -0.19% |
Listed by: Anthony Cole • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20593706
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.
