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 2516 Rushing Springs Dr, Fort Worth, TX, 76118 earns $571/mo cash flow from $3,276/mo rent with a $1,833/mo payment. Total monthly income totals $3,276/mo, and annual cash flow totals $6,854/yr on $124,147 capital. ROI tracks 25.43% on current figures, and rental yield reads 10.5% at a $374,500 purchase. Equity gained on principal adds $2,417/yr, and 5% annual appreciation supports $103,467 over five years. Five-year ROI reaches 133.83% and total cumulative return in cash sums $166,142. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,276/mo property income instead of your personal income.
Single Family
Built in 2002
5,924 sqft lot
$N/A/sqft
$125 quarterly HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2025-07-18 | Listed for sale | $374,500 |
| 2025-06-30 | Listing removed | $375,000 |
| 2025-05-30 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-19 | $5824.58 | 10.73% | $370,188 | -1.87% |
| 2023-07-19 | $5260.07 | -14.27% | $377,226 | 19.50% |
| 2022-07-19 | $6135.28 | 4.68% | $315,664 | 16.41% |
Listed by: Michael Skinner • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20948421
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.
