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 2200 Laurel Forest Dr, Fort Worth, TX, 76177 priced at $354,000 pairs $3,265/mo rent with $747/mo cash flow after a $1,733/mo payment. Total monthly income equals $3,265/mo, and annual cash flow comes to $8,968/yr on $117,351 invested. Return on cash invested is 27.55% in year one, and rental yield stands at 11.07% on a $354,000 basis. Equity gained on principal adds $2,284/yr, and 5% annual appreciation accumulates to $97,804 by year five. Five-year ROI measures 145.06% and total cumulative return in cash reaches $170,230. For financing, Ziffy Mortgage’s DSCR program evaluates $3,265/mo property income against a $1,733/mo payment instead of your W2s, 1099s, or Tax returns.
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: Felicita Garcia • Mark Spain Real Estate
Mls Name: NTREIS
Mls ID: #21078843
