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 2521 Maplehurst Dr, Fort Worth, TX, 76179 earns $290/mo cash flow from $3,130/mo rent with a $1,786/mo payment. Total monthly income totals $3,130/mo, and annual cash flow totals $3,484/yr on $120,998 capital. ROI tracks 22.79% on current figures, and rental yield reads 10.29% at a $365,000 purchase. Equity gained on principal adds $2,355/yr, and 5% annual appreciation supports $100,843 over five years. Five-year ROI reaches 120.4% and total cumulative return in cash sums $145,675. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,130/mo property income instead of your personal income.
Single Family
Built in 2023
8,450 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-11-23 | Price change | $365,000 |
| 2023-07-06 | Listed for sale | $381,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8491.94 | 568.16% | $353,760 | 573.83% |
| 2023-12-27 | $1270.95 | N/A | $52,500 | N/A |
Listed by: Rebeca Morales • League Real Estate
Mls Name: NTREIS
Mls ID: #20781269
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.
