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 7737 Whisterwheel Way, Fort Worth, TX, 76123 with 5% annual appreciation on a $589,990 basis while $6,508/mo rent supports operations. Total monthly income totals $6,508/mo and a $2,888/mo payment preserves $2,258/mo for cash returns. Annual cash flow comes to $27,096/yr on $194,107 deployed, and return on cash invested reaches 34.02% in year one. Equity gained on principal adds $3,807/yr, and five-year appreciation sums $163,003 alongside rental yield of 13.24%. Five-year ROI measures 179.85% and total cumulative return in cash totals $349,093.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,508/mo property income versus a $2,888/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
6,316 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $589,990 |
| 2024-08-01 | Price change | $549,990 |
| 2024-06-06 | Price change | $578,368 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1531.66 | 522.45% | $63,000 | 600.00% |
| 2022-08-14 | $246.07 | N/A | $9,000 | N/A |
Listed by: Jimmy Rado • David M. Weekley
Mls Name: NTREIS
Mls ID: #20638155
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.
