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 224 Territory Trl BUILDING 7, Fort Worth, TX, 76120 priced at $341,990 pairs $2,604/mo rent with $172/mo cash flow after a $1,674/mo payment. Total monthly income equals $2,604/mo, and annual cash flow comes to $2,063/yr on $113,370 invested. Return on cash invested is 21.73% in year one, and rental yield stands at 9.14% on a $341,990 basis. Equity gained on principal adds $2,207/yr, and 5% annual appreciation accumulates to $94,486 by year five. Five-year ROI measures 113.79% and total cumulative return in cash reaches $129,007. For financing, Ziffy Mortgage’s DSCR program evaluates $2,604/mo property income against a $1,674/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2024-12-14 | Price change | $341,990 |
| 2024-10-10 | Price change | $339,990 |
| 2024-10-03 | Listed for sale | $345,990 |
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
