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 7432 Ashbourne Way, Fort Worth, TX, 76133 priced at $215,638 pairs $2,094/mo rent with $506/mo cash flow after a $1,055/mo payment. Total monthly income equals $2,094/mo, and annual cash flow comes to $6,076/yr on $71,484 invested. Return on cash invested is 28.41% in year one, and rental yield stands at 11.65% on a $215,638 basis. Equity gained on principal adds $1,391/yr, and 5% annual appreciation accumulates to $59,577 by year five. Five-year ROI measures 150.01% and total cumulative return in cash reaches $107,230. For financing, Ziffy Mortgage’s DSCR program evaluates $2,094/mo property income against a $1,055/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
6,721 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2021-08-12 | Sold | N/A |
| 2021-07-21 | Pending sale | $225,000 |
| 2021-07-04 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4234.61 | 9.54% | $262,762 | -0.42% |
| 2023-02-13 | $3865.92 | -18.90% | $263,879 | 22.17% |
| 2022-02-13 | $4766.81 | 20.36% | $215,996 | 54.28% |
Listed by: Alberto Hernandez • StarCrest Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #25651265
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
