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 7305 Moon Ridge Ct, Fort Worth, TX, 76133 offers a 9.33% rental yield on a $269,900 purchase with $2,098/mo rent. Total monthly income registers $2,098/mo, and a $1,321/mo payment leaves $107/mo available for distribution. Annual cash flow reaches $1,281/yr on $89,472 to close, and return on cash invested stands at 21.34% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,568 over five years. Portfolio math shows five-year ROI at 112.08% and total cumulative return in cash at $100,278. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,098/mo property income against a $1,321/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
0.32 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $269,900 |
| 2025-02-26 | Listing removed | $239,900 |
| 2025-02-11 | Listed for sale | $239,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $5144.09 | 3.54% | $229,250 | 4.41% |
| 2023-05-15 | $4968.36 | 1.66% | $219,570 | 16.79% |
| 2022-05-15 | $4887.25 | 39.86% | $188,000 | 44.62% |
Listed by: Derek Montes • Luxely Real Estate
Mls Name: NTREIS
Mls ID: #20936796
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.
