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 8300 Red Rose Trl, Fort Worth, TX, 76182 offers a 7.57% rental yield on a $475,000 purchase with $2,996/mo rent. 92% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 88.09% and total cumulative return in cash at $138,703. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,996/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
9,408 sqft lot
$N/A/sqft
$120 annually HOA
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $475,000 |
| 2025-06-14 | Listing removed | $462,000 |
| 2025-06-09 | Price change | $462,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $1734.05 | -49.94% | $480,864 | -1.55% |
| 2023-06-25 | $3463.63 | -2.81% | $488,458 | 15.20% |
| 2022-06-25 | $3563.75 | 2.11% | $424,015 | 29.18% |
Listed by: Bryann Owen • Monument Realty
Mls Name: NTREIS
Mls ID: #20978410
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.
