








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 800 Round Hill Rd, Fort Worth, TX, 76131 priced at $869,900 converts $3,662/mo rent into after a $4,258/mo obligation. Total monthly income equals $3,662/mo. Return on cash invested prints 9.48% in year one, and rental yield reads 5.05% against a $869,900 entry. Equity gained on principal adds $5,613/yr, while 5% annual appreciation compiles into $240,337 by year five. Five-year ROI reaches 48.08% and total cumulative return in cash sums $137,597. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,662/mo property income covering a $4,258/mo payment, not borrower’s personal income.
Single Family
Built in 1999
2.75 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
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: Charles Brown • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21033573