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 7821 Regency Ln, Fort Worth, TX, 76134 listed at $289,000 pairs $2,486/mo rent with a $1,415/mo payment to leave $415/mo cash flow. Total monthly income runs $2,486/mo, and annual cash flow reaches $4,980/yr on $95,804 cash to close. Return on cash invested measures 25.11% in year one, and rental yield registers 10.32% at a $289,000 basis. Equity gained on principal adds $1,865/yr, and annual property appreciation at 5% supports $79,845 by year five. Five-year ROI tracks 131.99% and total cumulative return in cash totals $126,446. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,486/mo property income relative to a $1,415/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1963
9,278 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 |
|---|---|---|
| 2024-10-25 | Listed for sale | $289,000 |
| 2024-10-05 | Listing removed | $1,995 |
| 2024-08-07 | Listed for rent | $1,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4981.96 | 25.95% | $215,000 | 24.72% |
| 2023-12-27 | $3955.52 | -4.72% | $172,390 | 9.84% |
| 2022-12-27 | $4151.43 | 57.65% | $156,947 | 61.80% |
Listed by: Gina Floyd • Hogan Park Realtors
Mls Name: NTREIS
Mls ID: #20763348
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.
