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% |
Investment property for sale in Fort Worth at 613 Fox Creek Trl, Fort Worth, TX, 76131 listed at $450,000 pairs $3,624/mo rent with a $2,203/mo payment to leave $387/mo cash flow. Total monthly income runs $3,624/mo, and annual cash flow reaches $4,642/yr on $149,175 cash to close. Return on cash invested measures 23.02% in year one, and rental yield registers 9.66% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 120.84% and total cumulative return in cash totals $180,270. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,624/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
5,488 sqft lot
$N/A/sqft
$220 semi-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 |
|---|---|---|
| 2025-05-15 | Listed for sale | $450,000 |
| 2024-12-04 | Listing removed | $449,000 |
| 2024-10-19 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | N/A | N/A | $444,599 | -6.71% |
| 2023-05-15 | $3888.90 | -3.84% | $476,570 | 12.75% |
| 2022-05-15 | $4044.25 | 8.34% | $422,695 | 30.06% |
Listed by: Rachel Mann • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20925635
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.
