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 8372 Whippoorwill Dr, Fort Worth, TX, 76123 generates $3,796/mo in rent and, after a $1,689/mo payment, leaves $1,184/mo in cash flow. Total monthly income is $3,796/mo, and annual cash flow is $14,202/yr on $114,368 invested. Return on cash invested sits at 32.33% in year one, and rental yield is 13.2% on a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 171.26% and total cumulative return in cash sums $195,868. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,796/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
7,187 sqft lot
$N/A/sqft
$38 monthly 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 |
|---|---|---|
| 2024-10-11 | Price change | $345,000 |
| 2024-10-09 | Listed for sale | $350,000 |
| 2024-10-05 | Listed for rent | $3,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7177.13 | 0.90% | $292,006 | 13.34% |
| 2022-10-23 | $7112.90 | 7.40% | $257,630 | 10.05% |
| 2021-10-23 | $6622.69 | 2.92% | $234,108 | 5.68% |
Listed by: Billie Suchocki • Redline Realty Partners LLC
Mls Name: NTREIS
Mls ID: #20731675
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.
