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 8405 Tallahassee Ln, Fort Worth, TX, 76123 with 5% annual appreciation on a $309,500 basis while $2,754/mo rent supports operations. Total monthly income totals $2,754/mo and a $1,515/mo payment preserves $460/mo for cash returns. Annual cash flow comes to $5,521/yr on $102,599 deployed, and return on cash invested reaches 25.29% in year one. Equity gained on principal adds $1,997/yr, and five-year appreciation sums $85,509 alongside rental yield of 10.68%. Five-year ROI measures 133.33% and total cumulative return in cash totals $136,794.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,754/mo property income versus a $1,515/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
4,965 sqft lot
$N/A/sqft
No 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 | $309,500 |
| 2024-07-22 | Listed for sale | $315,000 |
| 2006-03-20 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $6251.19 | 8.09% | $254,333 | 21.42% |
| 2022-10-23 | $5783.12 | 4.42% | $209,465 | 6.99% |
| 2021-10-23 | $5538.46 | 2.31% | $195,781 | 5.05% |
Listed by: Randall Garrett • Randall Garrett Real Estate
Mls Name: NTREIS
Mls ID: #20676010
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.
