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 8024 Sunscape Ln, Fort Worth, TX, 76123 offers a 14.63% rental yield on a $375,000 purchase with $4,571/mo rent. Total monthly income registers $4,571/mo, and a $1,835/mo payment leaves $1,681/mo available for distribution. Annual cash flow reaches $20,172/yr on $124,313 to close, and return on cash invested stands at 36.14% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 191.84% and total cumulative return in cash at $238,479. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,571/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
8,407 sqft lot
$N/A/sqft
$150 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 |
|---|---|---|
| 2024-07-26 | Listed for sale | $375,000 |
| 2024-07-17 | Contingent | $375,000 |
| 2024-06-25 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8759.85 | 0.32% | $356,400 | 12.69% |
| 2022-08-14 | $8731.76 | 13.83% | $316,265 | 16.63% |
| 2021-08-14 | $7671.16 | 6.28% | $271,171 | 9.13% |
Listed by: Michelle Lee • Competitive Edge Realty LLC
Mls Name: NTREIS
Mls ID: #20613913
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.
