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 2400 Maple Stream Dr, Fort Worth, TX, 76177 offers $3,790/mo rent that, after a $2,442/mo payment, leaves $199/mo cash flow. Total monthly income is $3,790/mo, and annual cash flow is $2,383/yr on $165,419 cash. Return on cash invested measures 21.35% in year one, and rental yield stands at 9.11% at a $499,000 entry. Equity gained on principal adds $3,220/yr while 5% annual appreciation compounds into $137,865 by year five. Five-year ROI records 111.89% and total cumulative return in cash reaches $185,094. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,790/mo property income versus a $2,442/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
0.28 Acres lot
$N/A/sqft
$260 semi-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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $5553.08 | 7.28% | $511,621 | 4.31% |
| 2023-04-04 | $5176.02 | -15.60% | $490,476 | 10.00% |
| 2022-04-04 | $6132.56 | 4.88% | $445,887 | 10.00% |
Listed by: Stephanie Wohlgemuth • JPAR Burleson
Mls Name: NTREIS
Mls ID: #20886329
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.
