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 6312 Eland Run, Fort Worth, TX, 76179 priced at $312,000 pairs $3,938/mo rent with $1,699/mo cash flow after a $1,527/mo payment. Total monthly income equals $3,938/mo, and annual cash flow comes to $20,383/yr on $103,428 invested. Return on cash invested is 39.62% in year one, and rental yield stands at 15.15% on a $312,000 basis. Equity gained on principal adds $2,013/yr, and 5% annual appreciation accumulates to $86,200 by year five. Five-year ROI measures 209.83% and total cumulative return in cash reaches $217,019. For financing, Ziffy Mortgage’s DSCR program evaluates $3,938/mo property income against a $1,527/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2015
6,011 sqft lot
$N/A/sqft
$250 annually 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 |
|---|---|---|
| 2024-07-25 | Price change | $312,000 |
| 2024-07-12 | Listed for sale | $315,000 |
| 2024-07-10 | Contingent | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4458.02 | -17.34% | $328,886 | 28.00% |
| 2022-08-15 | $5393.35 | 4.67% | $256,941 | 22.35% |
| 2021-08-15 | $5152.54 | 0.52% | $210,000 | 2.44% |
Listed by: Kayti Gage • Gage Realty
Mls Name: NTREIS
Mls ID: #20619017
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.
