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 7800 Colfax Ln, Fort Worth, TX, 76134 generates $2,386/mo in rent and, after a $1,224/mo payment, leaves $608/mo in cash flow. Total monthly income is $2,386/mo, and annual cash flow is $7,294/yr on $82,875 invested. Return on cash invested sits at 28.71% in year one, and rental yield is 11.45% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 151.25% and total cumulative return in cash sums $125,350. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,386/mo property income rather than buyer’s personal income.
Single Family
Built in 1964
9,583 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $250,000 |
| 2012-01-04 | Sold | N/A |
| 2011-10-14 | Price change | $89,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $764.67 | -44.37% | $182,830 | 3.32% |
| 2023-04-24 | $1374.68 | -24.95% | $176,953 | 9.93% |
| 2022-04-24 | $1831.62 | 1.81% | $160,975 | 18.39% |
Listed by: Lisa Ellis • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20914823
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.
