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 8108 Autumn Creek Trl, Fort Worth, TX, 76134 generates $4,040/mo in rent and, after a $1,517/mo payment, leaves $1,811/mo in cash flow. Total monthly income is $4,040/mo, and annual cash flow is $21,730/yr on $102,765 invested. Return on cash invested sits at 41.05% in year one, and rental yield is 15.64% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 217.54% and total cumulative return in cash sums $223,555. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,040/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,488 sqft lot
$N/A/sqft
$75 quarterly HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2024-07-11 | Price change | $310,000 |
| 2024-06-30 | Price change | $315,000 |
| 2024-05-23 | Listed for sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4539.65 | -16.99% | $341,720 | 25.48% |
| 2022-08-14 | $5468.80 | 4.00% | $272,332 | 18.27% |
| 2021-08-14 | $5258.34 | 8.01% | $230,270 | 11.48% |
Listed by: Canaan Ware • The Property Shop
Mls Name: NTREIS
Mls ID: #20625517
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.
