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 Trl, Fort Worth, TX, 76120 with 5% annual appreciation on a $458,990 basis while $5,270/mo rent supports operations. Total monthly income totals $5,270/mo and a $2,247/mo payment preserves $1,964/mo for cash returns. Annual cash flow comes to $23,567/yr on $152,155 deployed, and return on cash invested reaches 35.4% in year one. Equity gained on principal adds $2,962/yr, and five-year appreciation sums $126,810 alongside rental yield of 13.78%. Five-year ROI measures 187.21% and total cumulative return in cash totals $284,852.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,270/mo property income versus a $2,247/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
6,581 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 |
|---|---|---|
| 2024-07-03 | Listed for sale | $458,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Derek Phelps • DR Horton, America's Builder
Mls Name: NTREIS
Mls ID: #20664600
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.
