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 2809 Gray Rock Dr, Fort Worth, TX, 76131 priced at $350,000 pairs $2,929/mo rent with $257/mo cash flow after a $1,713/mo payment. Total monthly income equals $2,929/mo, and annual cash flow comes to $3,081/yr on $116,025 invested. Return on cash invested is 22.56% in year one, and rental yield stands at 10.04% on a $350,000 basis. Equity gained on principal adds $2,258/yr, and 5% annual appreciation accumulates to $96,699 by year five. Five-year ROI measures 118.98% and total cumulative return in cash reaches $138,050. For financing, Ziffy Mortgage’s DSCR program evaluates $2,929/mo property income against a $1,713/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
7,840 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $7511.05 | 1.82% | $309,456 | 2.68% |
| 2023-04-22 | $7376.68 | -5.84% | $301,388 | 5.89% |
| 2022-04-22 | $7834.33 | 14.89% | $284,616 | 16.96% |
Listed by: Alexandre Darian • Local Realty Agency
Mls Name: NTREIS
Mls ID: #20911206
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.
