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 Trailhead Dr, Fort Worth, TX, 76177 uses $174,041 cash to close to unlock $3,891/yr annual cash flow and $324/mo monthly cash flow. Total monthly income runs $4,122/mo, and a $2,589/mo payment keeps the spread at $324/mo. Purchase price stands at $529,000, and rental yield measures 9.35% with $4,122/mo rent. Return on cash invested shows 22.3% in year one, and 5% annual appreciation builds toward $146,153 over five years. Five-year ROI reaches 116.93% and total cumulative return in cash records $203,513. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,122/mo property income covering a $2,589/mo payment rather than investor’s personal income.
Single Family
Built in 2009
7,884 sqft lot
$N/A/sqft
$217 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 |
|---|---|---|
| 2025-06-04 | Listed for sale | $529,000 |
| 2024-08-30 | Sold | N/A |
| 2024-08-08 | Pending sale | $525,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | $4970.64 | -10.81% | $467,000 | -10.44% |
| 2023-06-05 | $5572.95 | -3.67% | $521,459 | 23.39% |
| 2022-06-05 | $5785.30 | 17.28% | $422,615 | 22.36% |
Listed by: Oscar Moreno • Signature Real Estate Group
Mls Name: NTREIS
Mls ID: #20957847
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.
