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 7641 Osbun St, Fort Worth, TX, 76116 generates $2,214/mo in rent and, after a $1,040/mo payment, leaves $703/mo in cash flow. Total monthly income is $2,214/mo, and annual cash flow is $8,436/yr on $70,444 invested. Return on cash invested sits at 31.88% in year one, and rental yield is 12.5% on a $212,500 entry. Equity gained on principal adds $1,371/yr, while 5% annual appreciation builds toward $58,710 over five years. Five-year ROI reaches 168.27% and total cumulative return in cash sums $118,532. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,214/mo property income rather than buyer’s personal income.
Single Family
Built in 1951
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-28 | Listed for sale | $212,500 |
| 2021-01-14 | Sold | N/A |
| 2020-12-23 | Pending sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2777.33 | -22.82% | $224,503 | 34.18% |
| 2022-08-30 | $3598.39 | -10.87% | $167,312 | 11.39% |
| 2021-08-30 | $4037.43 | 35.32% | $150,202 | 38.10% |
Listed by: Amy Bernard • Mineral Grove Realty, LLC
Mls Name: NTREIS
Mls ID: #20714574
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.
