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 2500 Open Range Dr, Fort Worth, TX, 76177 priced at $359,900 converts $2,737/mo rent into $141/mo cash flow after a $1,762/mo obligation. Total monthly income equals $2,737/mo, and annual cash flow totals $1,692/yr on $119,307 invested. Return on cash invested prints 21.33% in year one, and rental yield reads 9.13% against a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation compiles into $99,434 by year five. Five-year ROI reaches 111.79% and total cumulative return in cash sums $133,370. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,737/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2010
6,054 sqft lot
$N/A/sqft
$435 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 |
|---|---|---|
| 2024-12-14 | Listed for sale | $359,900 |
| 2019-06-20 | Sold | N/A |
| 2019-05-20 | Pending sale | $245,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3118.06 | 16.23% | $325,123 | 10.00% |
| 2023-12-27 | $2682.64 | -23.10% | $295,566 | 10.00% |
| 2022-12-27 | $3488.61 | 2.89% | $268,696 | 10.00% |
Listed by: Sherri Crouch • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20794593
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.
