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 7713 Sheridan Rd, Fort Worth, TX, 76134 generates $2,304/mo in rent and, after a $1,463/mo payment, leaves $178/mo in cash flow. Total monthly income is $2,304/mo, and annual cash flow is $2,139/yr on $99,119 invested. Return on cash invested sits at 22.07% in year one, and rental yield is 9.25% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 115.65% and total cumulative return in cash sums $114,634. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,304/mo property income rather than buyer’s personal income.
Single Family
Built in 1962
9,801 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Price change | $299,000 |
| 2024-12-16 | Listed for sale | $299,500 |
| 2019-06-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4918.56 | 14.60% | $300,640 | 4.98% |
| 2023-02-13 | $4292.07 | -18.28% | $286,377 | 21.67% |
| 2022-02-13 | $5252.43 | 3.95% | $235,376 | 12.04% |
Listed by: Toni Gale Feyerherm • Keller Williams Rockwall
Mls Name: NTREIS
Mls ID: #20798143
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.
