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 7924 Hosta Way, Fort Worth, TX, 76123 generates $2,807/mo in rent and, after a $1,566/mo payment, leaves $486/mo in cash flow. Total monthly income is $2,807/mo, and annual cash flow is $5,830/yr on $106,080 invested. Return on cash invested sits at 25.4% in year one, and rental yield is 10.53% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 133.7% and total cumulative return in cash sums $141,831. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,807/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
5,488 sqft lot
$N/A/sqft
$275 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 |
|---|---|---|
| 2024-09-22 | Price change | $320,000 |
| 2024-08-19 | Price change | $330,000 |
| 2024-08-05 | Listed for sale | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5289.84 | -15.37% | $355,786 | 20.43% |
| 2022-10-23 | $6250.42 | 4.42% | $295,426 | 17.76% |
| 2021-10-23 | $5986.09 | 1.86% | $250,874 | 4.21% |
Listed by: Kristi Price • Collins Real Estate Group
Mls Name: NTREIS
Mls ID: #20687563
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.
