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 8025 Hidden Oaks Dr, Fort Worth, TX, 76120 earns $274/mo cash flow from $2,540/mo rent with a $1,517/mo payment. Total monthly income totals $2,540/mo, and annual cash flow totals $3,290/yr on $102,765 capital. ROI tracks 23.11% on current figures, and rental yield reads 9.83% at a $310,000 purchase. Equity gained on principal adds $2,000/yr, and 5% annual appreciation supports $85,647 over five years. Five-year ROI reaches 121.52% and total cumulative return in cash sums $124,879. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,540/mo property income instead of your personal income.
Single Family
Built in 2004
5,488 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-08-15 | Listed for sale | $310,000 |
| 2017-05-20 | Sold | N/A |
| 2017-04-24 | Price change | $167,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-15 | $5586.55 | -1.21% | $248,968 | -0.38% |
| 2023-08-15 | $5655.07 | 11.58% | $249,918 | 28.20% |
| 2022-08-15 | $5067.95 | 1.63% | $194,951 | 5.08% |
Listed by: Bethany Ewing • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #21032645
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.
