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 7508 Gleneagles Way, Fort Worth, TX, 76179 generates $4,238/mo in rent and, after a $2,251/mo payment, leaves $669/mo in cash flow. Total monthly income is $4,238/mo, and annual cash flow is $8,026/yr on $152,457 invested. Return on cash invested sits at 25.17% in year one, and rental yield is 11.06% on a $459,900 entry. Equity gained on principal adds $2,968/yr, while 5% annual appreciation builds toward $127,062 over five years. Five-year ROI reaches 133.13% and total cumulative return in cash sums $202,962. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,238/mo property income rather than buyer’s personal income.
Single Family
Built in 1996
0.28 Acres lot
$N/A/sqft
$250 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-03-17 | Listed for sale | $459,900 |
| 2023-11-14 | Listing removed | N/A |
| 2023-11-03 | Price change | $2,895 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $10970.85 | -12.95% | $452,000 | -12.22% |
| 2023-03-17 | $12603.04 | 7.90% | $514,921 | 21.35% |
| 2022-03-17 | $11679.77 | 14.19% | $424,318 | 16.25% |
Listed by: Andrea Rhodes • Cowtown Realty
Mls Name: NTREIS
Mls ID: #20872245
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.
