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 7917 Adobe Dr, Fort Worth, TX, 76123 offers $3,916/mo rent that, after a $1,635/mo payment, leaves $1,499/mo cash flow. Total monthly income is $3,916/mo, and annual cash flow is $17,988/yr on $110,721 cash. Return on cash invested measures 36.15% in year one, and rental yield stands at 14.07% at a $334,000 entry. Equity gained on principal adds $2,155/yr while 5% annual appreciation compounds into $92,278 by year five. Five-year ROI records 191.33% and total cumulative return in cash reaches $211,842. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,916/mo property income versus a $1,635/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
4,530 sqft lot
$N/A/sqft
$250 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-03 | Listed for sale | $334,000 |
| 2024-07-24 | Listing removed | N/A |
| 2024-06-17 | Listed for sale | $349,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5124.54 | -15.69% | $345,709 | 20.32% |
| 2022-08-14 | $6078.19 | -12.14% | $287,333 | 17.50% |
| 2021-08-14 | $6917.92 | 1.43% | $244,545 | 4.15% |
Listed by: Donna Swanzy • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20690375
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.
