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 7816 Xavier Dr, Fort Worth, TX, 76133 uses $69,615 cash to close to unlock $4,822/yr annual cash flow and $402/mo monthly cash flow. Total monthly income runs $2,000/mo, and a $1,028/mo payment keeps the spread at $402/mo. Purchase price stands at $210,000, and rental yield measures 11.43% with $2,000/mo rent. Return on cash invested shows 26.84% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 141.84% and total cumulative return in cash records $98,740. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,000/mo property income covering a $1,028/mo payment rather than investor’s personal income.
Single Family
Built in 1982
10,454 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 |
|---|---|---|
| 2025-01-15 | Listed for sale | $210,000 |
| 2022-10-25 | Listing removed | N/A |
| 2022-10-13 | Price change | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4742.24 | -1.51% | $211,341 | -0.68% |
| 2023-02-13 | $4814.75 | 13.80% | $212,781 | 30.74% |
| 2022-02-13 | $4230.83 | 21.58% | $162,749 | 25.72% |
Listed by: Joe Iley • Mission Real Estate Group
Mls Name: NTREIS
Mls ID: #20817603
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.
