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 7400 Cross Ridge Cir, Fort Worth, TX, 76120 generates $3,342/mo in rent and, after a $1,223/mo payment, leaves $1,390/mo in cash flow. Total monthly income is $3,342/mo, and annual cash flow is $16,684/yr on $82,842 invested. Return on cash invested sits at 40.05% in year one, and rental yield is 16.05% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 213% and total cumulative return in cash sums $176,450. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,342/mo property income rather than buyer’s personal income.
Single Family
Built in 1993
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $249,900 |
| 2024-07-10 | Price change | $259,900 |
| 2024-06-17 | Price change | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6245.32 | -2.37% | $276,003 | 12.16% |
| 2022-08-14 | $6397.04 | 43.81% | $246,078 | 48.70% |
| 2021-08-14 | $4448.28 | -2.01% | $165,487 | N/A |
Listed by: Rebecca Ringer • The Street Real Estate Company
Mls Name: NTREIS
Mls ID: #20608430
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.
