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 7617 Quail Rdg, Fort Worth, TX, 76179 uses $185,885 cash to close to unlock $21,007/yr annual cash flow and $1,751/mo monthly cash flow. Total monthly income runs $5,768/mo, and a $2,765/mo payment keeps the spread at $1,751/mo. Purchase price stands at $565,000, and rental yield measures 12.25% with $5,768/mo rent. Return on cash invested shows 31.36% in year one, and 5% annual appreciation builds toward $156,099 over five years. Five-year ROI reaches 165.45% and total cumulative return in cash records $307,539. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,768/mo property income covering a $2,765/mo payment rather than investor’s personal income.
Single Family
Built in 1973
10,323 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Price change | $565,000 |
| 2024-07-15 | Price change | $580,000 |
| 2024-06-23 | Price change | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7646.01 | -12.23% | $478,000 | 4.87% |
| 2022-08-14 | $8710.99 | 5.92% | $455,809 | 40.95% |
| 2021-08-14 | $8224.16 | -2.04% | $323,388 | N/A |
Listed by: Sarah Sheperd • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20627074
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.
