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 7616 Whisterwheel Way, Fort Worth, TX, 76123 offers $3,820/mo rent that, after a $3,079/mo payment. Total monthly income is $3,820/mo. Return on cash invested measures 15.84% in year one, and rental yield stands at 7.29% at a $629,000 entry. Equity gained on principal adds $4,059/yr while 5% annual appreciation compounds into $173,781 by year five. Five-year ROI records 82.35% and total cumulative return in cash reaches $170,421. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,820/mo property income versus a $3,079/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
6,098 sqft lot
$N/A/sqft
$901 annually 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 |
|---|---|---|
| 2024-06-27 | Price change | $629,000 |
| 2024-04-05 | Price change | $647,000 |
| 2024-04-02 | Price change | $639,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $51,300 | 470.00% |
| 2022-10-23 | $246.07 | N/A | $9,000 | N/A |
Listed by: Hunter Dehn • Hunter Dehn Realty
Mls Name: NTREIS
Mls ID: #20734747
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.
