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 8329 Rolling Rock Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $325,000 basis while $2,474/mo rent supports operations. Total monthly income totals $2,474/mo and a $1,591/mo payment preserves $113/mo for cash returns. Annual cash flow comes to $1,351/yr on $107,738 deployed, and return on cash invested reaches 21.16% in year one. Equity gained on principal adds $2,097/yr, and five-year appreciation sums $89,792 alongside rental yield of 9.13%. Five-year ROI measures 110.99% and total cumulative return in cash totals $119,581.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,474/mo property income versus a $1,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2002
6,899 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-04-05 | Listed for sale | $325,000 |
| 2024-11-27 | Listing removed | $305,000 |
| 2024-09-30 | Price change | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-19 | $3320.23 | -16.24% | $316,910 | -8.88% |
| 2023-04-19 | $3963.97 | -17.97% | $347,798 | 27.83% |
| 2022-04-19 | $4832.25 | 1.16% | $272,069 | 16.94% |
Listed by: Ana Valle • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20894445
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.
