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 2505 Creekwood Ln, Fort Worth, TX, 76123 with 5% annual appreciation on a $267,000 basis while $2,143/mo rent supports operations. Total monthly income totals $2,143/mo and a $1,307/mo payment preserves $244/mo for cash returns. Annual cash flow comes to $2,930/yr on $88,511 deployed, and return on cash invested reaches 23.22% in year one. Equity gained on principal adds $1,723/yr, and five-year appreciation sums $73,767 alongside rental yield of 9.63%. Five-year ROI measures 121.85% and total cumulative return in cash totals $107,851.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,143/mo property income versus a $1,307/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
5,662 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
