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 7029 W Cleburne Rd, Fort Worth, TX, 76133 generates $2,224/mo in rent and, after a $1,101/mo payment, leaves $476/mo in cash flow. Total monthly income is $2,224/mo, and annual cash flow is $5,713/yr on $74,588 invested. Return on cash invested sits at 27.57% in year one, and rental yield is 11.86% on a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 146.05% and total cumulative return in cash sums $108,933. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,224/mo property income rather than buyer’s personal income.
Single Family
Built in 1978
7,710 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $225,000 |
| 2025-04-16 | Listing removed | $1,750 |
| 2025-03-10 | Price change | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $5511.87 | 12.43% | $245,640 | 13.38% |
| 2023-04-18 | $4902.29 | -3.29% | $216,650 | 11.10% |
| 2022-04-18 | $5069.23 | 27.42% | $195,000 | 31.76% |
Listed by: J.D. Rolader • Award Property Management
Mls Name: NTREIS
Mls ID: #20908542
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.
