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 7553 Bluebill Pl, Fort Worth, TX, 76123 priced at $695,000 pairs $3,820/mo rent with after a $3,402/mo payment. Total monthly income equals $3,820/mo. Return on cash invested is 13.78% in year one, and rental yield stands at 6.6% on a $695,000 basis. Equity gained on principal adds $4,485/yr, and 5% annual appreciation accumulates to $192,016 by year five. Five-year ROI measures 71.29% and total cumulative return in cash reaches $163,002. For financing, Ziffy Mortgage’s DSCR program evaluates $3,820/mo property income against a $3,402/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
6,969 sqft lot
$N/A/sqft
$75 monthly HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $695,000 |
| 2025-01-12 | Listed for sale | $749,000 |
| 2021-09-03 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7088.80 | -7.29% | $485,954 | -8.32% |
| 2023-02-13 | $7646.54 | -13.26% | $530,056 | 28.29% |
| 2022-02-13 | $8815.08 | -31.21% | $413,158 | -9.71% |
Listed by: Andrea Halbach • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20813854
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.
