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 8221 Cedarcrest Ln, Fort Worth, TX, 76123 priced at $315,000 pairs $3,163/mo rent with $867/mo cash flow after a $1,542/mo payment. Total monthly income equals $3,163/mo, and annual cash flow comes to $10,401/yr on $104,423 invested. Return on cash invested is 29.87% in year one, and rental yield stands at 12.05% on a $315,000 basis. Equity gained on principal adds $2,033/yr, and 5% annual appreciation accumulates to $87,029 by year five. Five-year ROI measures 157.71% and total cumulative return in cash reaches $164,681. For financing, Ziffy Mortgage’s DSCR program evaluates $3,163/mo property income against a $1,542/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
5,532 sqft lot
$N/A/sqft
$210 semi-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 |
|---|---|---|
| 2024-11-29 | Price change | $315,000 |
| 2024-10-15 | Price change | $325,000 |
| 2024-09-30 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5479.43 | -6.78% | $320,558 | -3.10% |
| 2023-12-27 | $5878.16 | -16.35% | $330,811 | 14.53% |
| 2022-12-27 | $7027.15 | 2.05% | $288,834 | 18.66% |
Listed by: Elizabeth Deane • TDT Realtors
Mls Name: NTREIS
Mls ID: #20727426
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.
