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 2452 Open Range Dr, Fort Worth, TX, 76177 at $381,000 posts ROI 24.3% with $463/mo cash flow from $3,208/mo rent. Total monthly income equals $3,208/mo, and annual cash flow records $5,551/yr on $126,302 to close. Return on cash invested measures 24.3% and rental yield reads 10.1% at the current $381,000. Equity gained on principal adds $2,459/yr, and 5% annual appreciation supports $105,263 by year five. Five-year ROI prints 127.74% and total cumulative return in cash totals $161,343.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,208/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2017
5,488 sqft lot
$N/A/sqft
$215 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 |
|---|---|---|
| 2025-08-28 | Price change | $381,000 |
| 2025-08-09 | Price change | $386,000 |
| 2025-07-11 | Price change | $387,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-22 | N/A | N/A | $367,513 | 10.00% |
| 2023-09-22 | $3022.23 | -21.14% | $334,103 | 10.00% |
| 2022-09-22 | $3832.31 | 3.76% | $303,730 | 10.00% |
Listed by: Brianna Elliston • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21066714
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.
