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 7581 Whisterwheel Way, Fort Worth, TX, 76123 generates $3,362/mo in rent, after a $2,937/mo payment. Total monthly income is $3,362/mo. Return on cash invested sits at 14.56% in year one, and rental yield is 6.72% on a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 75.33% and total cumulative return in cash sums $148,704. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,362/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
6,098 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-17 | Listed for sale | $600,000 |
| 2022-03-22 | Sold | N/A |
| 2022-01-14 | Pending sale | $579,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | N/A | N/A | $485,263 | -8.33% |
| 2023-10-19 | N/A | N/A | $529,339 | 76.54% |
| 2022-10-19 | $1550.77 | N/A | $299,836 | 375.93% |
Listed by: Steven Nieves • Real Estate Market Experts
Mls Name: NTREIS
Mls ID: #21062832
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.
