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 Trent Trl, Fort Worth, TX, 76118 offers a 9.46% rental yield on a $380,000 purchase with $2,995/mo rent. Total monthly income registers $2,995/mo, and a $1,860/mo payment leaves $217/mo available for distribution. Annual cash flow reaches $2,600/yr on $125,970 to close, and return on cash invested stands at 21.97% in year one. Equity gained on principal adds $2,452/yr while 5% annual appreciation supports $104,987 over five years. Portfolio math shows five-year ROI at 115.39% and total cumulative return in cash at $145,357. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,995/mo property income against a $1,860/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
5,837 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $380,000 |
| 2025-04-23 | Listing removed | $380,000 |
| 2025-03-21 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $7219.47 | 4.84% | $335,730 | 3.43% |
| 2023-05-01 | $6886.37 | -6.50% | $324,604 | 7.00% |
| 2022-05-01 | $7365.44 | 10.02% | $303,379 | 13.55% |
Listed by: Vivian Tejeda • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20877848
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.
