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 341 Emerald Creek Dr, Fort Worth, TX, 76131 priced at $334,900 pairs $2,974/mo rent with $568/mo cash flow after a $1,639/mo payment. Total monthly income equals $2,974/mo, and annual cash flow comes to $6,812/yr on $111,019 invested. Return on cash invested is 26.04% in year one, and rental yield stands at 10.66% on a $334,900 basis. Equity gained on principal adds $2,161/yr, and 5% annual appreciation accumulates to $92,527 by year five. Five-year ROI measures 137.06% and total cumulative return in cash reaches $152,161. For financing, Ziffy Mortgage’s DSCR program evaluates $2,974/mo property income against a $1,639/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2017
5,140 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $334,900 |
| 2024-11-26 | Price change | $336,900 |
| 2024-11-06 | Listed for sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2893.87 | 2.34% | $298,000 | -19.24% |
| 2023-12-27 | $2827.60 | -4.09% | $369,000 | 25.59% |
| 2022-12-27 | $2948.16 | 7.91% | $293,808 | 28.86% |
Listed by: Jason Couch • Relo Radar
Mls Name: NTREIS
Mls ID: #20767710
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.
