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 2508 Open Range Dr, Fort Worth, TX, 76177 earns $438/mo cash flow from $3,284/mo rent with a $1,933/mo payment. Total monthly income totals $3,284/mo, and annual cash flow totals $5,255/yr on $130,943 capital. ROI tracks 23.92% on current figures, and rental yield reads 9.98% at a $395,000 purchase. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 over five years. Five-year ROI reaches 125.68% and total cumulative return in cash sums $164,574. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,284/mo property income instead of your personal income.
Single Family
Built in 2014
5,445 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2024-11-22 | Price change | $395,000 |
| 2024-11-07 | Price change | $397,000 |
| 2024-10-16 | Price change | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3798.87 | 15.50% | $377,262 | 10.00% |
| 2023-02-13 | $3289.19 | -20.39% | $342,965 | 10.00% |
| 2022-02-13 | $4131.57 | 3.60% | $311,786 | 10.00% |
Listed by: Debbie Smith • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20742180
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.
