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 7518 Kings Trl, Fort Worth, TX, 76133 with 5% annual appreciation on a $225,000 basis while $1,835/mo rent supports operations. Total monthly income totals $1,835/mo and a $1,101/mo payment preserves $235/mo for cash returns. Annual cash flow comes to $2,823/yr on $74,588 deployed, and return on cash invested reaches 23.69% in year one. Equity gained on principal adds $1,452/yr, and five-year appreciation sums $62,163 alongside rental yield of 9.79%. Five-year ROI measures 124.39% and total cumulative return in cash totals $92,781.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,835/mo property income versus a $1,101/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2002
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Listed for sale | $225,000 |
| 2012-05-03 | Sold | N/A |
| 2011-12-03 | Listed for sale | $72,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $654.06 | -36.11% | $213,353 | 4.93% |
| 2023-02-13 | $1023.80 | -39.59% | $203,329 | 22.23% |
| 2022-02-13 | $1694.85 | 1.67% | $166,355 | 15.33% |
Listed by: Eluyn Gines • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20809826
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.
