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 7100 Church Park Dr, Fort Worth, TX, 76133 offers a 9.6% rental yield on a $355,000 purchase with $2,839/mo rent. Total monthly income registers $2,839/mo, and a $1,738/mo payment leaves $314/mo available for distribution. Annual cash flow reaches $3,769/yr on $117,683 to close, and return on cash invested stands at 23.11% in year one. Equity gained on principal adds $2,291/yr while 5% annual appreciation supports $98,080 over five years. Portfolio math shows five-year ROI at 121.26% and total cumulative return in cash at $142,704. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,839/mo property income against a $1,738/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
0.26 Acres 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $355,000 |
| 2019-12-16 | Sold | N/A |
| 2019-12-09 | Pending sale | $234,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $5696.47 | 8.62% | $340,811 | -2.47% |
| 2023-05-29 | $5244.64 | -15.90% | $349,443 | 22.38% |
| 2022-05-29 | $6236.15 | 3.76% | $285,543 | 14.07% |
Listed by: Eric Daniels • Caywood Daniels Team, LLC
Mls Name: NTREIS
Mls ID: #20949669
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.
