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 824 Firewheel Trl, Fort Worth, TX, 76112 priced at $400,000 converts $4,447/mo rent into $1,602/mo cash flow after a $1,958/mo obligation. Total monthly income equals $4,447/mo, and annual cash flow totals $19,228/yr on $132,600 invested. Return on cash invested prints 34.41% in year one, and rental yield reads 13.34% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 181.83% and total cumulative return in cash sums $241,108. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,447/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in 1977
9,844 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $400,000 |
| 2021-04-20 | Sold | N/A |
| 2021-03-28 | Pending sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $6265.69 | -14.50% | $351,000 | 10.00% |
| 2022-09-02 | $7328.02 | N/A | $319,102 | 13.14% |
| 2021-09-02 | N/A | N/A | $282,039 | 22.63% |
Listed by: Thomas Eaves • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20716975
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.
