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 2608 Prickly Pine Trl, Fort Worth, TX, 76123 earns $483/mo cash flow from $2,726/mo rent with a $1,415/mo payment. Total monthly income totals $2,726/mo, and annual cash flow totals $5,793/yr on $95,804 capital. ROI tracks 25.96% on current figures, and rental yield reads 11.32% at a $289,000 purchase. Equity gained on principal adds $1,865/yr, and 5% annual appreciation supports $79,845 over five years. Five-year ROI reaches 137.32% and total cumulative return in cash sums $131,558. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,726/mo property income instead of your personal income.
Single Family
Built in 2022
5,314 sqft lot
$N/A/sqft
$425 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 |
|---|---|---|
| 2025-06-20 | Listed for sale | $289,000 |
| 2025-02-18 | Listing removed | $288,895 |
| 2025-01-24 | Price change | $288,895 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $6623.01 | -8.76% | $274,816 | -7.95% |
| 2023-06-20 | $7258.65 | 563.74% | $298,566 | 646.41% |
| 2022-06-20 | $1093.60 | 39.48% | $40,000 | 42.86% |
Listed by: Rafael Chavez • Solto Realty
Mls Name: NTREIS
Mls ID: #20976118
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.
