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 8149 Cedar Lake Ln, Fort Worth, TX, 76123 offers $3,605/mo rent that, after a $1,503/mo payment, leaves $1,217/mo cash flow. Total monthly income is $3,605/mo, and annual cash flow is $14,604/yr on $101,771 cash. Return on cash invested measures 34.26% in year one, and rental yield stands at 14.09% at a $307,000 entry. Equity gained on principal adds $1,981/yr while 5% annual appreciation compounds into $84,818 by year five. Five-year ROI records 181.87% and total cumulative return in cash reaches $185,090. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,605/mo property income versus a $1,503/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
5,880 sqft lot
$N/A/sqft
$560 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Price change | $307,000 |
| 2024-07-08 | Listed for sale | $309,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6991.01 | 3.45% | $284,434 | 16.20% |
| 2022-08-14 | $6757.99 | 520.49% | $244,775 | 535.78% |
| 2021-08-14 | $1089.14 | N/A | $38,500 | N/A |
Listed by: Renee Coulson • Mack Realty and Property Mgmt
Mls Name: NTREIS
Mls ID: #20666883
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.
