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 7504 Vista Bella Way, Fort Worth, TX, 76123 listed at $549,000 pairs $5,904/mo rent with a $2,687/mo payment to leave $1,625/mo cash flow. Total monthly income runs $5,904/mo, and annual cash flow reaches $19,501/yr on $180,621 cash to close. Return on cash invested measures 30.86% in year one, and rental yield registers 12.9% at a $549,000 basis. Equity gained on principal adds $3,543/yr, and annual property appreciation at 5% supports $151,679 by year five. Five-year ROI tracks 163.67% and total cumulative return in cash totals $295,616. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,904/mo property income relative to a $2,687/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
26.14 sqft lot
$N/A/sqft
$375 monthly 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 |
|---|---|---|
| 2024-09-02 | Listed for sale | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $4116.48 | -6.69% | $514,571 | 18.54% |
| 2022-09-04 | $4411.55 | 150.07% | $434,081 | 589.02% |
| 2021-09-04 | $1764.13 | N/A | $63,000 | N/A |
Listed by: Deborah Byrd • League Real Estate
Mls Name: NTREIS
Mls ID: #20716211
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.
