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 7605 Meadowside Rd, Fort Worth, TX, 76132 offers a 8.85% rental yield on a $415,000 purchase with $3,061/mo rent. Total monthly income registers $3,061/mo, and a $2,031/mo payment leaves $107/mo available for distribution. Annual cash flow reaches $1,281/yr on $137,573 to close, and return on cash invested stands at 20.84% in year one. Equity gained on principal adds $2,678/yr while 5% annual appreciation supports $114,657 over five years. Portfolio math shows five-year ROI at 109.06% and total cumulative return in cash at $150,033. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,061/mo property income against a $2,031/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1994
9,016 sqft lot
$N/A/sqft
$40 annually HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| 2024-11-22 | Price change | $415,000 |
| 2024-09-30 | Listed for sale | $424,500 |
| 2024-09-09 | Listing removed | $424,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3769.40 | -36.19% | $400,483 | -6.43% |
| 2023-12-27 | $5906.96 | -1.60% | $428,026 | 7.83% |
| 2022-12-27 | $6003.18 | 1.37% | $396,937 | 15.37% |
Listed by: Wendell Hodges • RE/MAX Associates of Arlington
Mls Name: NTREIS
Mls ID: #20713022
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.
