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 8228 Buck Mountain Pass, Fort Worth, TX, 76179 with 5% annual appreciation on a $279,000 basis while $3,551/mo rent supports operations. Total monthly income totals $3,551/mo and a $1,366/mo payment preserves $1,550/mo for cash returns. Annual cash flow comes to $18,604/yr on $92,489 deployed, and return on cash invested reaches 40.02% in year one. Equity gained on principal adds $1,800/yr, and five-year appreciation sums $77,083 alongside rental yield of 15.27%. Five-year ROI measures 212.02% and total cumulative return in cash totals $196,099.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,551/mo property income versus a $1,366/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2020
5,183 sqft lot
$N/A/sqft
$195 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $279,000 |
| 2024-06-30 | Listed for sale | $289,000 |
| 2024-06-27 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4105.14 | -30.51% | $291,966 | 34.72% |
| 2022-08-15 | $5907.30 | 703.83% | $216,726 | 717.96% |
| 2021-08-15 | $734.89 | -2.08% | $26,496 | N/A |
Listed by: Aaron Jistel • Listing Spark
Mls Name: NTREIS
Mls ID: #20660947
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.
