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 8317 Smokey Creek Pass, Fort Worth, TX, 76179 priced at $344,800 converts $3,014/mo rent into $528/mo cash flow after a $1,688/mo obligation. Total monthly income equals $3,014/mo, and annual cash flow totals $6,334/yr on $114,301 invested. Return on cash invested prints 25.45% in year one, and rental yield reads 10.49% against a $344,800 entry. Equity gained on principal adds $2,225/yr, while 5% annual appreciation compiles into $95,262 by year five. Five-year ROI reaches 133.9% and total cumulative return in cash sums $153,049. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,014/mo property income covering a $1,688/mo payment, not borrower’s personal income.
Single Family
Built in 2020
5,140 sqft lot
$N/A/sqft
$4 monthly 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 |
|---|---|---|
| 2025-06-20 | Listing removed | $350,000 |
| 2025-04-24 | Price change | $350,000 |
| 2025-04-17 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $6081.51 | 9.30% | $357,662 | 4.63% |
| 2023-10-09 | $5563.83 | -14.79% | $341,847 | 19.73% |
| 2022-10-09 | $6529.20 | -5.02% | $285,522 | -0.20% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
