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 8209 Summer Stream Dr, Fort Worth, TX, 76134 offers $3,644/mo rent that, after a $1,370/mo payment, leaves $1,622/mo cash flow. Total monthly income is $3,644/mo, and annual cash flow is $19,464/yr on $92,820 cash. Return on cash invested measures 40.88% in year one, and rental yield stands at 15.62% at a $280,000 entry. Equity gained on principal adds $1,807/yr while 5% annual appreciation compounds into $77,359 by year five. Five-year ROI records 216.71% and total cumulative return in cash reaches $201,153. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,644/mo property income versus a $1,370/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
7,082 sqft lot
$N/A/sqft
$94 quarterly HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2024-07-11 | Price change | $280,000 |
| 2024-06-27 | Price change | $284,000 |
| 2024-06-14 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3699.20 | -19.46% | $285,000 | 11.80% |
| 2022-08-14 | $4593.09 | 3.38% | $254,917 | 34.18% |
| 2021-08-14 | $4442.96 | 1.87% | $189,977 | N/A |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20646994
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.
