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 7612 Creekmoor Dr, Fort Worth, TX, 76133 offers a 10.15% rental yield on a $298,000 purchase with $2,520/mo rent. Total monthly income registers $2,520/mo, and a $1,459/mo payment leaves $309/mo available for distribution. Annual cash flow reaches $3,703/yr on $98,787 to close, and return on cash invested stands at 23.66% in year one. Equity gained on principal adds $1,923/yr while 5% annual appreciation supports $82,332 over five years. Portfolio math shows five-year ROI at 124.57% and total cumulative return in cash at $123,056. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,520/mo property income against a $1,459/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
8,058 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 |
|---|---|---|
| 2025-06-18 | Listed for sale | $298,000 |
| 2021-11-08 | Sold | N/A |
| 2021-10-15 | Pending sale | $247,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $6049.27 | 0.03% | $269,590 | 0.87% |
| 2023-06-19 | $6047.35 | 7.02% | $267,254 | 22.95% |
| 2022-06-19 | $5650.50 | 21.11% | $217,360 | 8.53% |
Listed by: Arial Flores • DHS Realty
Mls Name: NTREIS
Mls ID: #20940142
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.
