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 2813 Saddle Creek Dr, Fort Worth, TX, 76177 generates $2,416/mo in rent, after a $2,149/mo payment. Total monthly income is $2,416/mo. Return on cash invested sits at 13.68% in year one, and rental yield is 6.6% on a $439,000 entry. Equity gained on principal adds $2,833/yr, while 5% annual appreciation builds toward $121,288 over five years. Five-year ROI reaches 70.8% and total cumulative return in cash sums $103,040. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,416/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
5,227 sqft lot
$N/A/sqft
$299 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 |
|---|---|---|
| 2025-07-03 | Listed for sale | $439,000 |
| 2025-05-19 | Listing removed | $2,999 |
| 2025-05-13 | Listed for rent | $2,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $4557.27 | 14.08% | $435,342 | 9.35% |
| 2023-07-03 | $3994.76 | -18.13% | $398,100 | 10.00% |
| 2022-07-03 | $4879.48 | 4.20% | $361,909 | 10.00% |
Listed by: Sesha Gorantla • Sun Star Realty
Mls Name: NTREIS
Mls ID: #20989204
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.
