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 7100 Intrepid Dr, Fort Worth, TX, 76179 generates $3,178/mo in rent and, after a $2,080/mo payment, leaves $102/mo in cash flow. Total monthly income is $3,178/mo, and annual cash flow is $1,224/yr on $140,854 invested. Return on cash invested sits at 20.78% in year one, and rental yield is 8.98% on a $424,900 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,392 over five years. Five-year ROI reaches 108.87% and total cumulative return in cash sums $153,345. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,178/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
7,100 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2024-12-18 | Price change | $424,900 |
| 2024-10-16 | Price change | $404,900 |
| 2024-10-03 | Price change | $454,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1680.34 | 16.66% | $70,000 | 17.65% |
| 2023-12-27 | $1440.42 | N/A | $59,500 | N/A |
Listed by: James Cianelli • Compass RE Texas , LLC
Mls Name: NTREIS
Mls ID: #20697884
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.
