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 7304 Davis Blvd, Fort Worth, TX, 76182 priced at $250,000 pairs $2,078/mo rent with $300/mo cash flow after a $1,224/mo payment. Total monthly income equals $2,078/mo, and annual cash flow comes to $3,598/yr on $82,875 invested. Return on cash invested is 24.25% in year one, and rental yield stands at 9.97% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 127.35% and total cumulative return in cash reaches $105,538. For financing, Ziffy Mortgage’s DSCR program evaluates $2,078/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
6,011 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ken Morton • Morton Realty & Prop Mgmt, LLC
Mls Name: NTREIS
Mls ID: #21079733
