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 7925 Cedar Lake Ln, Fort Worth, TX, 76123 priced at $417,000 pairs $3,352/mo rent with $167/mo cash flow after a $2,041/mo payment. Total monthly income equals $3,352/mo, and annual cash flow comes to $2,006/yr on $138,236 invested. Return on cash invested is 21.36% in year one, and rental yield stands at 9.65% on a $417,000 basis. Equity gained on principal adds $2,691/yr, and 5% annual appreciation accumulates to $115,209 by year five. Five-year ROI measures 112.54% and total cumulative return in cash reaches $155,569. For financing, Ziffy Mortgage’s DSCR program evaluates $3,352/mo property income against a $2,041/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
6,098 sqft lot
$N/A/sqft
$36 monthly 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 |
|---|---|---|
| 2025-06-06 | Listed for sale | $417,000 |
| 2025-05-20 | Listing removed | $3,150 |
| 2025-04-10 | Listed for rent | $3,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-07 | $9124.75 | -16.42% | $374,475 | -15.70% |
| 2023-06-07 | $10917.90 | 2.63% | $444,202 | 15.28% |
| 2022-06-07 | $10638.13 | 49.56% | $385,314 | 53.24% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
