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 Timber Fall Trl, Fort Worth, TX, 76131 generates $3,162/mo in rent, after a $2,540/mo payment. Total monthly income is $3,162/mo. Return on cash invested sits at 16.08% in year one, and rental yield is 7.31% on a $519,000 entry. Equity gained on principal adds $3,349/yr, while 5% annual appreciation builds toward $143,390 over five years. Five-year ROI reaches 83.59% and total cumulative return in cash sums $142,737. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,162/mo property income rather than buyer’s personal income.
Single Family
Built in 2010
8,363 sqft lot
$N/A/sqft
$230 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-11-15 | Price change | $519,000 |
| 2024-10-03 | Listed for sale | $525,000 |
| 2018-09-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8493.80 | 8.51% | $477,377 | -4.98% |
| 2023-12-27 | $7827.94 | -12.05% | $502,374 | 22.20% |
| 2022-12-27 | $8900.83 | 5.97% | $411,119 | 24.58% |
Listed by: Tyler Kreis • TK Realty
Mls Name: NTREIS
Mls ID: #20744261
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.
