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 7505 Los Padres Trl, Fort Worth, TX, 76137 uses $111,053 cash to close to unlock $143/yr annual cash flow and $12/mo monthly cash flow. Total monthly income runs $2,400/mo, and a $1,640/mo payment keeps the spread at $12/mo. Purchase price stands at $335,000, and rental yield measures 8.6% with $2,400/mo rent. Return on cash invested shows 20.04% in year one, and 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 104.76% and total cumulative return in cash records $116,336. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,640/mo payment rather than investor’s personal income.
Single Family
Built in 1989
5,662 sqft lot
$N/A/sqft
$66 annually HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-09-11 | Listed for sale | $335,000 |
| 2017-06-28 | Sold | N/A |
| 2017-05-30 | Pending sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-09-12 | $830.67 | -3.00% | $51,265 | 16.28% |
| 2015-09-12 | $856.32 | N/A | $44,087 | 3.73% |
| 2014-09-12 | $856.32 | N/A | $42,500 | N/A |
Listed by: Ivana Flex • The Ashton Agency
Mls Name: NTREIS
Mls ID: #21057641
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.
