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 7424 Rock Garden Trl, Fort Worth, TX, 76123 priced at $275,000 converts $3,929/mo rent into $1,973/mo cash flow after a $1,346/mo obligation. Total monthly income equals $3,929/mo, and annual cash flow totals $23,681/yr on $91,163 invested. Return on cash invested prints 45.89% in year one, and rental yield reads 17.14% against a $275,000 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation compiles into $75,977 by year five. Five-year ROI reaches 243.39% and total cumulative return in cash sums $221,879. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,929/mo property income covering a $1,346/mo payment, not borrower’s personal income.
Single Family
Built in 2005
5,662 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $275,000 |
| 2016-08-19 | Sold | N/A |
| 2016-07-12 | Pending sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2731.76 | -25.38% | $245,753 | 12.40% |
| 2022-08-30 | $3660.88 | -14.10% | $218,648 | 19.87% |
| 2021-08-30 | $4261.84 | 8.70% | $182,405 | 10.91% |
Listed by: Kathy Kinney • Local Realty Agency LLC
Mls Name: NTREIS
Mls ID: #20715976
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.
