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 7145 Cloudcroft Ln, Fort Worth, TX, 76131 offers $2,514/mo rent that, after a $1,463/mo payment, leaves $352/mo cash flow. Total monthly income is $2,514/mo, and annual cash flow is $4,223/yr on $99,119 cash. Return on cash invested measures 24.17% in year one, and rental yield stands at 10.09% at a $299,000 entry. Equity gained on principal adds $1,929/yr while 5% annual appreciation compounds into $82,608 by year five. Five-year ROI records 127.05% and total cumulative return in cash reaches $125,926. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,514/mo property income versus a $1,463/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
5,749 sqft lot
$N/A/sqft
$436 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $299,000 |
| 2020-07-27 | Sold | N/A |
| 2020-07-07 | Pending sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $4369.99 | -8.51% | $253,363 | -12.58% |
| 2023-03-13 | $4776.32 | -16.45% | $289,809 | 19.62% |
| 2022-03-13 | $5716.82 | 4.81% | $242,276 | 10.58% |
Listed by: Scott Bailey • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20870542
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.
