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 7820 Rushmore Ct, Fort Worth, TX, 76137 listed at $429,000 pairs $3,223/mo rent with a $2,100/mo payment to leave $172/mo cash flow. Total monthly income runs $3,223/mo, and annual cash flow reaches $2,065/yr on $142,214 cash to close. Return on cash invested measures 21.36% in year one, and rental yield registers 9.02% at a $429,000 basis. Equity gained on principal adds $2,768/yr, and annual property appreciation at 5% supports $118,525 by year five. Five-year ROI tracks 111.86% and total cumulative return in cash totals $159,085. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,223/mo property income relative to a $2,100/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
9,191 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Listed for sale | $429,000 |
| 2014-02-20 | Sold | N/A |
| 2013-08-19 | Listed for sale | $199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-12 | $6908.86 | 8.56% | $414,531 | -5.51% |
| 2023-09-12 | $6364.29 | -12.43% | $438,693 | 29.41% |
| 2022-09-12 | $7267.82 | 3.99% | $338,997 | 14.89% |
Listed by: Mike Rowe • Rowe Real Estate Group, LLC
Mls Name: NTREIS
Mls ID: #21055789
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.
