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 8024 Hereland Trail, Fort Worth, TX, 76131 priced at $339,900 converts $2,908/mo rent into $434/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,908/mo, and annual cash flow totals $5,203/yr on $112,677 invested. Return on cash invested prints 24.53% in year one, and rental yield reads 10.27% against a $339,900 entry. Equity gained on principal adds $2,193/yr, while 5% annual appreciation compiles into $93,908 by year five. Five-year ROI reaches 129.04% and total cumulative return in cash sums $145,403. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,908/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 2017
5,488 sqft lot
$N/A/sqft
$57 monthly 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 |
|---|---|---|
| 2025-04-20 | Listed for sale | $339,900 |
| 2024-10-05 | Listing removed | $359,900 |
| 2024-09-20 | Price change | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $5557.11 | 3.16% | $323,000 | -10.21% |
| 2023-04-21 | $5386.94 | -14.66% | $359,748 | 29.13% |
| 2022-04-21 | $6312.12 | 1.19% | $278,602 | 7.75% |
Listed by: Alexander Pratt • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20909734
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.
