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 2800 Cedar Ridge Ln, Fort Worth, TX, 76177 generates $3,113/mo in rent and, after a $1,953/mo payment, leaves $207/mo in cash flow. Total monthly income is $3,113/mo, and annual cash flow is $2,481/yr on $132,269 invested. Return on cash invested sits at 21.78% in year one, and rental yield is 9.36% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 114.33% and total cumulative return in cash sums $151,226. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,113/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,227 sqft lot
$N/A/sqft
$413 semi-annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2025-09-25 | Price change | $399,000 |
| 2025-09-18 | Price change | $405,999 |
| 2025-08-15 | Price change | $406,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | $3810.46 | 14.21% | $378,149 | 9.09% |
| 2023-10-15 | $3336.37 | -20.21% | $346,651 | 10.00% |
| 2022-10-15 | $4181.58 | 3.64% | $315,137 | 10.00% |
Listed by: Elle Lugo • Agency Dallas Park Cities, LLC
Mls Name: NTREIS
Mls ID: #20960695
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.
