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 7224 Irish Valley Trl, Fort Worth, TX, 76123 offers a 11.18% rental yield on a $222,750 purchase with $2,076/mo rent. Total monthly income registers $2,076/mo, and a $1,090/mo payment leaves $442/mo available for distribution. Annual cash flow reaches $5,305/yr on $73,842 to close, and return on cash invested stands at 27.09% in year one. Equity gained on principal adds $1,437/yr while 5% annual appreciation supports $61,542 over five years. Portfolio math shows five-year ROI at 142.94% and total cumulative return in cash at $105,550. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,076/mo property income against a $1,090/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2005
2,700 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Price change | $222,750 |
| 2024-09-30 | Price change | $223,750 |
| 2024-09-06 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4299.26 | 1.59% | $190,000 | 16.71% |
| 2022-10-23 | $4232.14 | 8.58% | $162,800 | 12.28% |
| 2021-10-23 | $3897.61 | 4.36% | $145,000 | 6.50% |
Listed by: Heather Phillips • HP Commercial LLC
Mls Name: NTREIS
Mls ID: #20722760
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.
