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 8008 Misty Trl, Fort Worth, TX, 76123 priced at $399,000 pairs $3,820/mo rent with $944/mo cash flow after a $1,953/mo payment. Total monthly income equals $3,820/mo, and annual cash flow comes to $11,331/yr on $132,269 invested. Return on cash invested is 28.48% in year one, and rental yield stands at 11.49% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 150.14% and total cumulative return in cash reaches $198,590. For financing, Ziffy Mortgage’s DSCR program evaluates $3,820/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1991
9,539 sqft lot
$N/A/sqft
$160 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 |
|---|---|---|
| 2025-01-30 | Listed for sale | $399,000 |
| 2024-12-14 | Listing removed | $399,000 |
| 2024-10-24 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6922.36 | 8.59% | $411,430 | -3.28% |
| 2023-02-13 | $6374.50 | -13.63% | $425,371 | 24.24% |
| 2022-02-13 | $7380.51 | 4.86% | $342,382 | 17.09% |
Listed by: Michelle Stum • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20830978
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.
