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 8004 Cedar Lake Ln, Fort Worth, TX, 76123 generates $2,410/mo in rent and, after a $1,542/mo payment, leaves $123/mo in cash flow. Total monthly income is $2,410/mo, and annual cash flow is $1,471/yr on $104,423 invested. Return on cash invested sits at 21.32% in year one, and rental yield is 9.18% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 111.82% and total cumulative return in cash sums $116,765. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,410/mo property income rather than buyer’s personal income.
Single Family
Built in 2013
5,488 sqft lot
$N/A/sqft
$283 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 |
|---|---|---|
| 2025-08-01 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-01 | $4967.17 | 2.70% | $296,196 | -14.82% |
| 2023-08-01 | $4836.40 | -16.30% | $347,742 | 15.82% |
| 2022-08-01 | $5777.96 | 4.18% | $300,256 | 28.58% |
Listed by: Sarah Dieter • HomeSmart
Mls Name: NTREIS
Mls ID: #21018336
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.
