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 8105 Cedar Lake Ln, Fort Worth, TX, 76123 offers a 11.5% rental yield on a $341,800 purchase with $3,276/mo rent. Total monthly income registers $3,276/mo, and a $1,673/mo payment leaves $555/mo available for distribution. Annual cash flow reaches $6,660/yr on $113,307 to close, and return on cash invested stands at 25.79% in year one. Equity gained on principal adds $2,206/yr while 5% annual appreciation supports $94,433 over five years. Portfolio math shows five-year ROI at 136.67% and total cumulative return in cash at $154,855. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,276/mo property income against a $1,673/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
5,575 sqft lot
$N/A/sqft
$42 monthly 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 |
|---|---|---|
| 2025-03-13 | Listing removed | $323,000 |
| 2025-02-02 | Listed for sale | $323,000 |
| 2024-12-02 | Pending sale | $323,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $8654.32 | -7.10% | $355,169 | -6.29% |
| 2023-10-09 | $9315.34 | -7.38% | $379,000 | 4.04% |
| 2022-10-09 | $10057.51 | 34.92% | $364,284 | 38.25% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
