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 2513 Clarks Mill Ln, Fort Worth, TX, 76123 priced at $280,000 converts $3,716/mo rent into $1,713/mo cash flow after a $1,370/mo obligation. Total monthly income equals $3,716/mo, and annual cash flow totals $20,561/yr on $92,820 invested. Return on cash invested prints 42.06% in year one, and rental yield reads 15.93% against a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation compiles into $77,359 by year five. Five-year ROI reaches 222.92% and total cumulative return in cash sums $206,913. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,716/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 2016
5,488 sqft lot
$N/A/sqft
$143 annually 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 |
|---|---|---|
| 2024-08-06 | Price change | $280,000 |
| 2024-07-31 | Listed for sale | $290,000 |
| 2021-04-09 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3765.68 | -19.23% | $275,239 | 29.97% |
| 2022-08-14 | $4662.38 | -15.63% | $211,775 | 8.42% |
| 2021-08-14 | $5525.84 | 9.11% | $195,335 | 12.03% |
Listed by: Chevy Goff • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20688113
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.
