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% |
Investment property for sale in Fort Worth at 8012 Rushing Spring Dr, Fort Worth, TX, 76182 offers a 7.38% rental yield on a $929,900 purchase with $5,717/mo rent. 42% in year one. Equity gained on principal adds $6,001/yr while 5% annual appreciation supports $256,914 over five years. Portfolio math shows five-year ROI at 85.36% and total cumulative return in cash at $261,135. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,717/mo property income against a $4,551/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
10,280 sqft lot
$N/A/sqft
$396 annually HOA
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $929,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-26 | $15258.92 | 7.47% | $871,584 | 12.17% |
| 2023-06-26 | $14198.47 | -6.16% | $777,000 | 11.73% |
| 2022-06-26 | $15131.04 | 3.82% | $695,442 | 12.32% |
Listed by: Darius Jackson • Engel & Volkers Frisco
Mls Name: NTREIS
Mls ID: #20965162
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.
