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 7113 Top Rail Run, Fort Worth, TX, 76179 earns $334/mo cash flow from $3,022/mo rent with a $1,850/mo payment. Total monthly income totals $3,022/mo, and annual cash flow totals $4,009/yr on $125,307 capital. ROI tracks 23.11% on current figures, and rental yield reads 9.59% at a $378,000 purchase. Equity gained on principal adds $2,439/yr, and 5% annual appreciation supports $104,434 over five years. Five-year ROI reaches 121.25% and total cumulative return in cash sums $151,929. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,022/mo property income instead of your personal income.
Single Family
Built in 2001
7,710 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Molly Minatra • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20986643
