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 8125 Eagle Mountain Cir, Fort Worth, TX, 76135 priced at $1,290,000 pairs $4,306/mo rent with after a $6,314/mo payment. Total monthly income equals $4,306/mo. Return on cash invested is 6.39% in year one, and rental yield stands at 4.01% on a $1,290,000 basis. Equity gained on principal adds $8,324/yr, and 5% annual appreciation accumulates to $356,403 by year five. Five-year ROI measures 31.51% and total cumulative return in cash reaches $131,720. For financing, Ziffy Mortgage’s DSCR program evaluates $4,306/mo property income against a $6,314/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1979
1.41 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-05-21 | Listed for sale | $1,290,000 |
| 2023-09-08 | Sold | N/A |
| 2023-08-09 | Pending sale | $1,179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4434.91 | -3.82% | $812,043 | 14.75% |
| 2022-08-14 | $4610.84 | 4.03% | $707,649 | 17.13% |
| 2021-08-14 | $4432.13 | -0.92% | $604,170 | -1.98% |
Listed by: James Hall • Real Estate 1
Mls Name: NTREIS
Mls ID: #20623478
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.
