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 7604 Arbor Ridge Ct, Fort Worth, TX, 76112 priced at $350,000 converts $3,230/mo rent into $741/mo cash flow after a $1,713/mo obligation. Total monthly income equals $3,230/mo, and annual cash flow totals $8,894/yr on $116,025 invested. Return on cash invested prints 27.57% in year one, and rental yield reads 11.07% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 145.18% and total cumulative return in cash sums $168,446. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,230/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 1993
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-07-10 | Price change | $350,000 |
| 2024-06-22 | Price change | $355,000 |
| 2024-06-07 | Price change | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5134.93 | -16.08% | $327,340 | 12.92% |
| 2022-10-23 | $6118.89 | 3.71% | $289,880 | 12.91% |
| 2021-10-23 | $5899.93 | 8.44% | $256,728 | 15.10% |
Listed by: Hannah Gramling • Real Estate By Pat Gray
Mls Name: NTREIS
Mls ID: #20582442
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.
