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 3621 Cimmaron Trl, Fort Worth, TX, 76116 generates $2,214/mo in rent and, after a $1,317/mo payment, leaves $301/mo in cash flow. Total monthly income is $2,214/mo, and annual cash flow is $3,609/yr on $89,174 invested. Return on cash invested sits at 23.96% in year one, and rental yield is 9.88% on a $269,000 entry. Equity gained on principal adds $1,736/yr, while 5% annual appreciation builds toward $74,320 over five years. Five-year ROI reaches 125.77% and total cumulative return in cash sums $112,151. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,214/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
8,058 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-06-05 | Listed for sale | $269,000 |
| 2021-05-24 | Sold | N/A |
| 2021-04-16 | Pending sale | $207,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-06-05 | $4123.02 | 532.20% | $177,933 | 60.29% |
| 2018-06-05 | $652.17 | 4.12% | $111,005 | -14.42% |
| 2017-06-05 | $626.39 | 13.88% | $129,708 | 12.08% |
Listed by: Amanda Easley • League Real Estate
Mls Name: NTREIS
Mls ID: #20959804
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.
