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 7928 Camelot Rd, Fort Worth, TX, 76134 generates $2,159/mo in rent and, after a $1,126/mo payment, leaves $523/mo in cash flow. Total monthly income is $2,159/mo, and annual cash flow is $6,278/yr on $76,245 invested. Return on cash invested sits at 28.14% in year one, and rental yield is 11.26% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 148.28% and total cumulative return in cash sums $113,059. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,159/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
6,926 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Janifer Williams • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #21014170
