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 7128 Bannock Dr, Fort Worth, TX, 76179 earns $188/mo cash flow from $2,357/mo rent with a $1,493/mo payment. Total monthly income totals $2,357/mo, and annual cash flow totals $2,255/yr on $101,108 capital. ROI tracks 22.14% on current figures, and rental yield reads 9.27% at a $305,000 purchase. Equity gained on principal adds $1,968/yr, and 5% annual appreciation supports $84,266 over five years. Five-year ROI reaches 116% and total cumulative return in cash sums $117,286. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,357/mo property income instead of your personal income.
Single Family
Built in 2006
6,011 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 |
|---|---|---|
| 2024-08-14 | Listed for sale | $305,000 |
| 2024-07-29 | Listing removed | N/A |
| 2024-07-17 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4766.05 | -7.68% | $271,214 | -3.86% |
| 2023-12-27 | $5162.57 | -22.23% | $282,098 | 16.98% |
| 2022-12-27 | $6637.89 | 49.14% | $241,150 | 33.01% |
Listed by: Shaun Keith-Lewis • Fritz Realty Group LLC
Mls Name: NTREIS
Mls ID: #20669556
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.
