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 2904 Forest Creek Dr, Fort Worth, TX, 76123 priced at $269,500 converts $1,846/mo rent into after a $1,319/mo obligation. Total monthly income equals $1,846/mo. Return on cash invested prints 15.36% in year one, and rental yield reads 8.22% against a $269,500 entry. Equity gained on principal adds $1,739/yr, while 5% annual appreciation compiles into $74,458 by year five. Five-year ROI reaches 80.99% and total cumulative return in cash sums $72,360. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,846/mo property income covering a $1,319/mo payment, not borrower’s personal income.
Single Family
Built in 1991
6,838 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-05-05 | Listed for sale | $269,500 |
| 2011-07-28 | Listing removed | $124,900 |
| 2011-05-18 | Listed for sale | $124,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-05 | $7696.99 | 202.85% | $334,608 | 3.09% |
| 2023-05-05 | $2541.55 | -2.58% | $324,572 | 18.35% |
| 2022-05-05 | $2608.90 | 1.99% | $274,254 | 7.59% |
Listed by: Felicia Jones • Fathom Realty
Mls Name: NTREIS
Mls ID: #20925747
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.
