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 2408 Maple Stream Dr, Fort Worth, TX, 76177 priced at $475,000 converts $2,416/mo rent into after a $2,325/mo obligation. Total monthly income equals $2,416/mo. Return on cash invested prints 12.29% in year one, and rental yield reads 6.1% against a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,234 by year five. Five-year ROI reaches 63.32% and total cumulative return in cash sums $99,703. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,416/mo property income covering a $2,325/mo payment, not borrower’s personal income.
Single Family
Built in 2018
7,884 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2024-07-24 | Listed for sale | $475,000 |
| 2024-07-01 | Listing removed | N/A |
| 2024-06-26 | Price change | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5133.82 | -15.45% | $499,197 | 10.00% |
| 2022-08-14 | $6071.79 | 5.15% | $453,815 | 10.00% |
| 2021-08-14 | $5774.21 | 6.65% | $412,559 | 8.31% |
Listed by: Daniel Harker • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20676493
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.
