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 8104 Fleetwing Trl, Fort Worth, TX, 76131 listed at $350,000 pairs $2,964/mo rent with a $1,713/mo payment to leave $411/mo cash flow. Total monthly income runs $2,964/mo, and annual cash flow reaches $4,934/yr on $116,025 cash to close. Return on cash invested measures 24.16% in year one, and rental yield registers 10.16% at a $350,000 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,699 by year five. Five-year ROI tracks 127.12% and total cumulative return in cash totals $147,494. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,964/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
5,828 sqft lot
$N/A/sqft
$135 quarterly 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $350,000 |
| 2015-04-21 | Sold | N/A |
| 2015-04-19 | Pending sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $6037.05 | 2.01% | $328,500 | -12.24% |
| 2023-03-28 | $5917.98 | -14.33% | $374,318 | 22.72% |
| 2022-03-28 | $6907.98 | 5.36% | $305,008 | 12.49% |
Listed by: Danny McElroy • McElroy Team Realty
Mls Name: NTREIS
Mls ID: #20881472
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.
