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 7205 E Nirvana Cir, Fort Worth, TX, 76182 generates $5,308/mo in rent and, after a $3,010/mo payment, leaves $820/mo in cash flow. Total monthly income is $5,308/mo, and annual cash flow is $9,837/yr on $202,335 invested. Return on cash invested sits at 24.92% in year one, and rental yield is 10.36% on a $615,000 entry. Equity gained on principal adds $3,969/yr, while 5% annual appreciation builds toward $169,913 over five years. Five-year ROI reaches 131.16% and total cumulative return in cash sums $265,373. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,308/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
5,575 sqft lot
$N/A/sqft
$1,380 annually HOA
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Listed for sale | $615,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $5665.38 | -16.16% | $530,000 | 2.61% |
| 2023-05-27 | $6757.43 | -9.36% | $516,543 | 21.80% |
| 2022-05-27 | $7455.58 | 2.44% | $424,097 | 23.87% |
Listed by: Ashley Gingras • Martin Realty Group
Mls Name: NTREIS
Mls ID: #20944705
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.
