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 512 Stirrup Bar Dr, Fort Worth, TX, 76179 priced at $289,900 converts $3,011/mo rent into $769/mo cash flow after a $1,419/mo obligation. Total monthly income equals $3,011/mo, and annual cash flow totals $9,230/yr on $96,102 invested. Return on cash invested prints 29.51% in year one, and rental yield reads 12.46% against a $289,900 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation compiles into $80,094 by year five. Five-year ROI reaches 156.39% and total cumulative return in cash sums $150,297. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,011/mo property income covering a $1,419/mo payment, not borrower’s personal income.
Single Family
Built in 2011
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-12-18 | Listing removed | $1,950 |
| 2024-11-15 | Price change | $1,950 |
| 2024-10-31 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6974.58 | -5.75% | $287,353 | -4.96% |
| 2023-12-27 | $7400.01 | 17.25% | $302,341 | 31.86% |
| 2022-12-27 | $6311.49 | 34.51% | $229,292 | 36.94% |
Listed by: George B Clift • Property Mgmt & Res. Leasing-DAL Ebby Halliday
Mls Name: Ebby Halliday Realtors
Mls Provider:
Mls ID: #20739915
