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 8301 Bufflehead, Fort Worth, TX, 76179 priced at $363,990 pairs $3,178/mo rent with $589/mo cash flow after a $1,782/mo payment. Total monthly income equals $3,178/mo, and annual cash flow comes to $7,070/yr on $120,663 invested. Return on cash invested is 25.77% in year one, and rental yield stands at 10.48% on a $363,990 basis. Equity gained on principal adds $2,349/yr, and 5% annual appreciation accumulates to $100,564 by year five. Five-year ROI measures 135.5% and total cumulative return in cash reaches $163,502. For financing, Ziffy Mortgage’s DSCR program evaluates $3,178/mo property income against a $1,782/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-02-06 | Price change | $363,990 |
| 2025-01-25 | Listed for sale | $373,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Starlight
Mls Name: Starlight Homes
Mls Provider:
Mls ID: #N/A
