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 2428 Poplar Spring Rd, Fort Worth, TX, 76123 generates $3,079/mo in rent and, after a $1,591/mo payment, leaves $517/mo in cash flow. Total monthly income is $3,079/mo, and annual cash flow is $6,201/yr on $107,738 invested. Return on cash invested sits at 25.66% in year one, and rental yield is 11.37% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 135.93% and total cumulative return in cash sums $146,449. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,079/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
8,276 sqft lot
$N/A/sqft
$175 other HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2020-02-01 | Listing removed | $1,650 |
| 2019-12-09 | Listed for rent | $1,650 |
| 2019-01-24 | Listing removed | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $6306.13 | -7.14% | $258,800 | -6.33% |
| 2023-04-01 | $6791.09 | 2.82% | $276,300 | 15.50% |
| 2022-04-01 | $6604.81 | 10.33% | $239,227 | 13.05% |
Listed by: Carolyn Little • Realty One Group Forward Living
Mls Name: NTREIS
Mls ID: #20884576
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.
