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 302 Fall Cedar Dr, Fort Worth, TX, 76108 priced at $374,999 pairs $2,870/mo rent with $204/mo cash flow after a $1,835/mo payment. Total monthly income equals $2,870/mo, and annual cash flow comes to $2,445/yr on $124,312 invested. Return on cash invested is 21.88% in year one, and rental yield stands at 9.18% on a $374,999 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,605 by year five. Five-year ROI measures 114.58% and total cumulative return in cash reaches $142,443. For financing, Ziffy Mortgage’s DSCR program evaluates $2,870/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
9,496 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-10-21 | Price change | $374,999 |
| 2024-10-11 | Price change | $379,999 |
| 2024-09-30 | Listed for sale | $384,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $339,698 | 6.68% |
| 2022-10-23 | N/A | N/A | $318,431 | 17.12% |
| 2021-10-23 | N/A | N/A | $271,889 | 16.04% |
Listed by: Brian Smith • CF Real Estate Firm
Mls Name: NTREIS
Mls ID: #20698094
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.
