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 7724 Harmony Dr, Fort Worth, TX, 76133 with 5% annual appreciation on a $350,000 basis while $2,644/mo rent supports operations. Total monthly income totals $2,644/mo and a $1,713/mo payment preserves $155/mo for cash returns. Annual cash flow comes to $1,862/yr on $116,025 deployed, and return on cash invested reaches 21.51% in year one. Equity gained on principal adds $2,258/yr, and five-year appreciation sums $96,699 alongside rental yield of 9.07%. Five-year ROI measures 112.68% and total cumulative return in cash totals $130,742.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,644/mo property income versus a $1,713/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1985
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-05-03 | Listed for sale | $350,000 |
| 2020-04-17 | Sold | N/A |
| 2020-03-21 | Pending sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-04 | $5228.56 | 8.42% | $309,356 | 3.70% |
| 2023-05-04 | $4822.55 | -16.64% | $298,311 | 14.32% |
| 2022-05-04 | $5784.90 | 3.56% | $260,944 | 11.99% |
Listed by: Jeanenne Kienle • Skyward Realty Group LLC
Mls Name: NTREIS
Mls ID: #20920726
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.
