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 8117 Whistling Duck Dr, Fort Worth, TX, 76118 with 5% annual appreciation on a $389,000 basis while $3,216/mo rent supports operations. Total monthly income totals $3,216/mo and a $1,904/mo payment preserves $416/mo for cash returns. Annual cash flow comes to $4,997/yr on $128,954 deployed, and return on cash invested reaches 23.78% in year one. Equity gained on principal adds $2,510/yr, and five-year appreciation sums $107,474 alongside rental yield of 9.92%. Five-year ROI measures 124.96% and total cumulative return in cash totals $161,142.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,216/mo property income versus a $1,904/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2017
3,833 sqft lot
$N/A/sqft
$100 quarterly HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2024-10-07 | Listed for sale | $389,000 |
| 2024-09-10 | Listing removed | $399,900 |
| 2024-08-27 | Listed for sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5160.70 | N/A | $454,602 | 39.88% |
| 2022-10-23 | N/A | N/A | $325,000 | N/A |
| 2021-10-23 | $6196.39 | N/A | $325,000 | 7.67% |
Listed by: Laura Kelley • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20746408
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.
