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 7848 Rushmore Ct, Fort Worth, TX, 76137 generates $4,000/mo in rent and, after a $2,325/mo payment, leaves $622/mo in cash flow. Total monthly income is $4,000/mo, and annual cash flow is $7,465/yr on $157,463 invested. Return on cash invested sits at 24.65% in year one, and rental yield is 10.11% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 129.5% and total cumulative return in cash sums $203,911. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,000/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
0.32 Acres 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $7253.01 | 8.49% | $391,917 | -15.21% |
| 2023-03-28 | $6685.11 | -12.07% | $462,213 | 33.89% |
| 2022-03-28 | $7602.38 | 4.08% | $345,213 | 13.13% |
Listed by: Delisa Beets • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20873109
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.
