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 616 Mud Lake Trl, Fort Worth, TX, 76120 at $375,000 posts ROI 22.21% with $239/mo cash flow from $3,127/mo rent. Total monthly income equals $3,127/mo, and annual cash flow records $2,864/yr on $124,313 to close. Return on cash invested measures 22.21% and rental yield reads 10.01% at the current $375,000. Equity gained on principal adds $2,420/yr, and 5% annual appreciation supports $103,606 by year five. Five-year ROI prints 117.18% and total cumulative return in cash totals $145,671.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,127/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2018
5,662 sqft lot
$N/A/sqft
$325 annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-08-08 | Listed for sale | $375,000 |
| 2022-03-04 | Sold | N/A |
| 2022-02-17 | Pending sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-08 | $8566.58 | 2.37% | $381,775 | 3.23% |
| 2023-08-08 | $8368.16 | 0.03% | $369,819 | 14.92% |
| 2022-08-08 | $8365.37 | 18.27% | $321,795 | 22.29% |
Listed by: Lori Sanchez • Arise Capital Real Estate
Mls Name: NTREIS
Mls ID: #21025823
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.
