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 2812 Merry View Ln, Fort Worth, TX, 76120 offers $2,863/mo rent that, after a $1,708/mo payment, leaves $361/mo cash flow. Total monthly income is $2,863/mo, and annual cash flow is $4,338/yr on $115,694 cash. Return on cash invested measures 23.66% in year one, and rental yield stands at 9.84% at a $349,000 entry. Equity gained on principal adds $2,252/yr while 5% annual appreciation compounds into $96,422 by year five. Five-year ROI records 124.24% and total cumulative return in cash reaches $143,736. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,863/mo property income versus a $1,708/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2013
6,969 sqft lot
$N/A/sqft
$239 annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-06-01 | Listed for sale | $349,000 |
| 2025-06-01 | Listing removed | $349,000 |
| 2025-05-24 | Price change | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-02 | $5349.84 | 8.71% | $333,941 | -10.77% |
| 2023-06-02 | $4921.18 | -16.45% | $374,237 | 43.61% |
| 2022-06-02 | $5890.33 | -1.82% | $260,591 | 2.42% |
Listed by: Trish Whelan • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20954103
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.
