








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 8401 Cedarcrest Ln, Fort Worth, TX, 76123 uses $106,080 cash to close to unlock $1,176/yr annual cash flow and $98/mo monthly cash flow. Total monthly income runs $2,410/mo, and a $1,566/mo payment keeps the spread at $98/mo. Purchase price stands at $320,000, and rental yield measures 9.04% with $2,410/mo rent. Return on cash invested shows 21.02% in year one, and 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 110.14% and total cumulative return in cash records $116,835. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,410/mo property income covering a $1,566/mo payment rather than investor’s personal income.
Single Family
Built in 2003
7,143 sqft lot
$N/A/sqft
$220 semi-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 |
|---|---|---|
| 2025-09-20 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-20 | $1522.82 | -48.08% | $316,877 | -8.86% |
| 2023-09-20 | $2932.76 | -2.01% | $347,672 | 27.76% |
| 2022-09-20 | $2993.02 | 1.88% | $272,130 | 16.88% |



Listed by: Steven Bradbury • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21061884
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.