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 2209 Laurel Forest Dr, Fort Worth, TX, 76177 uses $114,368 cash to close to unlock $2,173/yr annual cash flow and $181/mo monthly cash flow. Total monthly income runs $2,689/mo, and a $1,689/mo payment keeps the spread at $181/mo. Purchase price stands at $345,000, and rental yield measures 9.35% with $2,689/mo rent. Return on cash invested shows 21.81% in year one, and 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 114.49% and total cumulative return in cash records $130,936. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,689/mo property income covering a $1,689/mo payment rather than investor’s personal income.
Single Family
Built in 2009
5,497 sqft lot
$N/A/sqft
$650 annually 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 |
|---|---|---|
| 2025-07-11 | Listed for sale | $345,000 |
| 2019-10-22 | Listing removed | $247,995 |
| 2019-09-28 | Pending sale | $247,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-11 | $3042.22 | -4.09% | $313,248 | -9.48% |
| 2023-07-11 | $3171.89 | -4.07% | $346,051 | 13.37% |
| 2022-07-11 | $3306.41 | 7.91% | $305,241 | 19.37% |
Listed by: Rachel Robertson • The Mosaic Agency, LLC
Mls Name: NTREIS
Mls ID: #20984654
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.
