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 7713 Incline Ter, Fort Worth, TX, 76179 with 5% annual appreciation on a $385,000 basis while $3,178/mo rent supports operations. Total monthly income totals $3,178/mo and a $1,884/mo payment preserves $441/mo for cash returns. Annual cash flow comes to $5,287/yr on $127,628 deployed, and return on cash invested reaches 24.05% in year one. Equity gained on principal adds $2,484/yr, and five-year appreciation sums $106,368 alongside rental yield of 9.91%. Five-year ROI measures 126.27% and total cumulative return in cash totals $161,158.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,178/mo property income versus a $1,884/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1993
0.36 Acres 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 |
|---|---|---|
| 2025-01-23 | Price change | $385,000 |
| 2025-01-03 | Listed for sale | $400,000 |
| 2024-10-29 | Listing removed | $369,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4787.85 | -7.14% | $377,157 | 6.27% |
| 2023-02-13 | $5156.10 | -16.68% | $354,894 | 15.59% |
| 2022-02-13 | $6188.38 | -8.54% | $307,021 | 14.35% |
Listed by: Shawn Lynch • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20709935
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.
