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 7509 Captain Ln, Fort Worth, TX, 76179 at $425,000 posts ROI 21.08% with $137/mo cash flow from $3,184/mo rent. Total monthly income equals $3,184/mo, and annual cash flow records $1,643/yr on $140,888 to close. Return on cash invested measures 21.08% and rental yield reads 8.99% at the current $425,000. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 by year five. Five-year ROI prints 110.37% and total cumulative return in cash totals $155,501.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,184/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2016
5,662 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-04-04 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $6871.45 | 8.30% | $374,313 | -9.06% |
| 2023-04-04 | $6345.10 | -13.54% | $411,582 | 25.55% |
| 2022-04-04 | $7338.73 | 5.81% | $327,814 | 14.08% |
Listed by: Dawn Lawrence • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20880385
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.
