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 7333 Moon Ridge Ct, Fort Worth, TX, 76133 priced at $320,000 pairs $2,911/mo rent with $537/mo cash flow after a $1,566/mo payment. Total monthly income equals $2,911/mo, and annual cash flow comes to $6,439/yr on $106,080 invested. Return on cash invested is 25.98% in year one, and rental yield stands at 10.92% on a $320,000 basis. Equity gained on principal adds $2,065/yr, and 5% annual appreciation accumulates to $88,410 by year five. Five-year ROI measures 137.01% and total cumulative return in cash reaches $145,335. For financing, Ziffy Mortgage’s DSCR program evaluates $2,911/mo property income against a $1,566/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
9,147 sqft 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 |
|---|---|---|
| 2024-11-20 | Price change | $320,000 |
| 2024-10-30 | Listed for sale | $360,000 |
| 2020-06-05 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6300.48 | 8.47% | $381,757 | 0.97% |
| 2023-12-27 | $5808.31 | -32.84% | $378,085 | 13.64% |
| 2022-12-27 | $8648.66 | 18.29% | $332,692 | 22.32% |
Listed by: Abdiel Estremera • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20763970
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.
