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 7921 Hulen Park Cir, Fort Worth, TX, 76123 offers $2,437/mo rent that, after a $1,517/mo payment, leaves $223/mo cash flow. Total monthly income is $2,437/mo, and annual cash flow is $2,676/yr on $102,765 cash. Return on cash invested measures 22.51% in year one, and rental yield stands at 9.43% at a $310,000 entry. Equity gained on principal adds $2,000/yr while 5% annual appreciation compounds into $85,647 by year five. Five-year ROI records 118.11% and total cumulative return in cash reaches $121,375. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,437/mo property income versus a $1,517/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1999
10,280 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $310,000 |
| 2023-04-14 | Listing removed | N/A |
| 2023-04-13 | Listed for sale | $289,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $5264.81 | -26.82% | $310,351 | 6.03% |
| 2023-03-28 | $7194.38 | -3.52% | $292,708 | 8.37% |
| 2022-03-28 | $7457.18 | 17.89% | $270,100 | 20.79% |
Listed by: Sarah Dieter • HomeSmart
Mls Name: NTREIS
Mls ID: #20880611
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.
