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 7013 Miramar Cir, Fort Worth, TX, 76126 priced at $739,000 converts $4,177/mo rent into after a $3,617/mo obligation. Total monthly income equals $4,177/mo. Return on cash invested prints 14.7% in year one, and rental yield reads 6.78% against a $739,000 entry. Equity gained on principal adds $4,769/yr, while 5% annual appreciation compiles into $204,172 by year five. Five-year ROI reaches 76.1% and total cumulative return in cash sums $185,024. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,177/mo property income covering a $3,617/mo payment, not borrower’s personal income.
Single Family
Built in 1969
0.32 Acres lot
$N/A/sqft
$100 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-05-16 | Listed for sale | $739,000 |
| 2020-11-13 | Sold | N/A |
| 2020-10-12 | Pending sale | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $7755.54 | 8.22% | $519,960 | 12.43% |
| 2023-05-16 | $7166.17 | -13.56% | $462,473 | 29.08% |
| 2022-05-16 | $8290.46 | -9.94% | $358,272 | -4.56% |
Listed by: Amy Chairez • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20937738
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.
