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 8144 Camelot Rd, Fort Worth, TX, 76134 generates $2,315/mo in rent and, after a $1,248/mo payment, leaves $259/mo in cash flow. Total monthly income is $2,315/mo, and annual cash flow is $3,112/yr on $84,529 invested. Return on cash invested sits at 23.59% in year one, and rental yield is 10.89% on a $254,990 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,449 over five years. Five-year ROI reaches 125.09% and total cumulative return in cash sums $105,737. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,315/mo property income rather than buyer’s personal income.
Single Family
Built in 1987
7,361 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-10 | Price change | $254,990 |
| 2024-12-19 | Price change | $264,990 |
| 2024-12-09 | Price change | $269,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7141.42 | 2.28% | $293,080 | 3.17% |
| 2023-02-13 | $6982.36 | 12.27% | $284,082 | 26.11% |
| 2022-02-13 | $6219.42 | 8.95% | $225,268 | 11.63% |
Listed by: John Richardson • INC Realty LLC
Mls Name: NTREIS
Mls ID: #20772137
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.
