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% |
Investment property for sale in Fort Worth at 8168 Trudy Ln, Fort Worth, TX, 76120 uses $152,818 cash to close to unlock $23,834/yr annual cash flow and $1,986/mo monthly cash flow. Total monthly income runs $5,264/mo, and a $2,256/mo payment keeps the spread at $1,986/mo. Purchase price stands at $460,990, and rental yield measures 13.7% with $5,264/mo rent. Return on cash invested shows 35.51% in year one, and 5% annual appreciation builds toward $127,363 over five years. Five-year ROI reaches 187.71% and total cumulative return in cash records $286,848. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,264/mo property income covering a $2,256/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-03 | Price change | $460,990 |
| 2024-07-02 | Price change | $458,990 |
| 2024-06-20 | Listed for sale | $456,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Augusta Square Sales • D.R. Horton - DFW Central
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
