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 Spritsail Ln, Fort Worth, TX, 76179 generates $2,896/mo in rent and, after a $1,566/mo payment, leaves $543/mo in cash flow. Total monthly income is $2,896/mo, and annual cash flow is $6,511/yr on $106,080 invested. Return on cash invested sits at 26.05% in year one, and rental yield is 10.86% 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 137.29% and total cumulative return in cash sums $145,635. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,896/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
5,771 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Listed for sale | $320,000 |
| 2020-05-18 | Listing removed | $250,995 |
| 2020-05-15 | Price change | $250,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-21 | $5949.53 | 9.02% | $330,466 | 0.20% |
| 2023-06-21 | $5457.14 | -15.09% | $329,799 | 18.93% |
| 2022-06-21 | $6427.15 | 5.16% | $277,314 | 13.73% |
Listed by: Aaron Driggs • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20974251
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.
