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 2908 Vicksburg Ln, Fort Worth, TX, 76123 priced at $299,900 converts $4,451/mo rent into $2,051/mo cash flow after a $1,468/mo obligation. Total monthly income equals $4,451/mo, and annual cash flow totals $24,610/yr on $99,417 invested. Return on cash invested prints 44.66% in year one, and rental yield reads 17.81% against a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation compiles into $82,857 by year five. Five-year ROI reaches 237.97% and total cumulative return in cash sums $236,584. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,451/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2002
5,662 sqft lot
$N/A/sqft
$120 semi-annually 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 |
|---|---|---|
| 2024-08-16 | Listed for sale | $299,900 |
| 2024-08-05 | Listing removed | N/A |
| 2024-07-31 | Listed for rent | $2,380 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $7946.34 | 1.61% | $323,302 | 14.14% |
| 2022-08-30 | $7820.14 | 24.52% | $283,246 | 27.59% |
| 2021-08-30 | $6280.15 | 7.95% | $222,000 | 10.84% |
Listed by: Joseph Paneque • Entera Realty LLC
Mls Name: NTREIS
Mls ID: #20694931
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.
