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 223 Territory Trl BUILDING 8, Fort Worth, TX, 76120 with 5% annual appreciation on a $314,990 basis while $2,914/mo rent supports operations. Total monthly income totals $2,914/mo and a $1,542/mo payment preserves $674/mo for cash returns. Annual cash flow comes to $8,085/yr on $104,419 deployed, and return on cash invested reaches 27.65% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,026 alongside rental yield of 11.1%. Five-year ROI measures 145.58% and total cumulative return in cash totals $152,018.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,914/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2024-10-19 | Listed for sale | $314,990 |
| 2024-06-07 | Listing removed | $347,990 |
| 2024-05-08 | Listed for sale | $347,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: HistoryMaker DFW • Historymaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A
