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 7508 Aspen Wood Cir, Fort Worth, TX, 76132 with 5% annual appreciation on a $345,000 basis while $2,740/mo rent supports operations. Total monthly income totals $2,740/mo and a $1,689/mo payment preserves $256/mo for cash returns. Annual cash flow comes to $3,078/yr on $114,368 deployed, and return on cash invested reaches 22.6% in year one. Equity gained on principal adds $2,226/yr, and five-year appreciation sums $95,317 alongside rental yield of 9.53%. Five-year ROI measures 118.61% and total cumulative return in cash totals $135,652.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,740/mo property income versus a $1,689/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
0.29 Acres lot
$N/A/sqft
$50 annually HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-12-10 | Listed for sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6035.69 | -7.75% | $347,013 | -6.21% |
| 2023-12-27 | $6543.10 | -13.41% | $370,001 | 7.99% |
| 2022-12-27 | $7556.21 | 4.92% | $342,633 | 14.65% |
Listed by: Lori Beal • League Real Estate
Mls Name: NTREIS
Mls ID: #20789001
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.
