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 8324 Smokey Creek Pass, Fort Worth, TX, 76179 generates $3,178/mo in rent and, after a $1,703/mo payment, leaves $533/mo in cash flow. Total monthly income is $3,178/mo, and annual cash flow is $6,402/yr on $115,362 invested. Return on cash invested sits at 25.46% in year one, and rental yield is 10.96% on a $348,000 entry. Equity gained on principal adds $2,246/yr, while 5% annual appreciation builds toward $96,146 over five years. Five-year ROI reaches 134.47% and total cumulative return in cash sums $155,122. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,178/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
5,140 sqft lot
$N/A/sqft
$197 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 |
|---|---|---|
| 2024-10-11 | Price change | $348,000 |
| 2024-09-07 | Listed for sale | $349,000 |
| 2020-12-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $341,847 | 22.27% |
| 2022-10-23 | $7620.84 | 4.47% | $279,592 | 6.31% |
| 2021-10-23 | $7294.58 | 871.96% | $263,000 | 892.60% |
Listed by: Shirley Coleman • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20722962
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.
