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 8165 Trudy Ln, Fort Worth, TX, 76120 priced at $434,990 pairs $3,196/mo rent with $61/mo cash flow after a $2,129/mo payment. Total monthly income equals $3,196/mo, and annual cash flow comes to $733/yr on $144,199 invested. Return on cash invested is 20.42% in year one, and rental yield stands at 8.82% on a $434,990 basis. Equity gained on principal adds $2,807/yr, and 5% annual appreciation accumulates to $120,180 by year five. Five-year ROI measures 106.93% and total cumulative return in cash reaches $154,185. For financing, Ziffy Mortgage’s DSCR program evaluates $3,196/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
5,488 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2025-02-11 | Price change | $414,990 |
| 2025-02-07 | Price change | $434,990 |
| 2025-02-05 | Price change | $428,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1020.97 | N/A | $45,500 | N/A |
Listed by: Kristapher Haney • Keller Williams Realty Lone St
Mls Name: NTREIS
Mls ID: #20838724
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.
