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 7136 Seashell St, Fort Worth, TX, 76179 listed at $379,999 pairs $3,222/mo rent with a $1,860/mo payment to leave $245/mo cash flow. Total monthly income runs $3,222/mo, and annual cash flow reaches $2,936/yr on $125,970 cash to close. Return on cash invested measures 22.24% in year one, and rental yield registers 10.17% at a $379,999 basis. Equity gained on principal adds $2,452/yr, and annual property appreciation at 5% supports $104,987 by year five. Five-year ROI tracks 117.5% and total cumulative return in cash totals $148,008. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,222/mo property income relative to a $1,860/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
5,532 sqft lot
$N/A/sqft
$40 monthly 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 |
|---|---|---|
| 2024-07-31 | Listed for sale | $379,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $9127.12 | 3.54% | $372,905 | 16.45% |
| 2022-10-23 | $8814.65 | 14.77% | $320,230 | 16.84% |
| 2021-10-23 | $7680.21 | 4.50% | $274,068 | 6.70% |
Listed by: Denisse Soto • JPAR Cedar Hill
Mls Name: NTREIS
Mls ID: #20687580
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.
