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 8408 Silverbell Ln, Fort Worth, TX, 76140 priced at $285,000 converts $3,643/mo rent into $1,597/mo cash flow after a $1,395/mo obligation. Total monthly income equals $3,643/mo, and annual cash flow totals $19,169/yr on $94,478 invested. Return on cash invested prints 40.2% in year one, and rental yield reads 15.34% against a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation compiles into $78,740 by year five. Five-year ROI reaches 212.96% and total cumulative return in cash sums $201,198. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,643/mo property income covering a $1,395/mo payment, not borrower’s personal income.
Single Family
Built in 2006
5,009 sqft lot
$N/A/sqft
$113 semi-annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-07-30 | Listed for sale | $285,000 |
| 2024-06-22 | Listing removed | N/A |
| 2024-06-20 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1851.68 | -21.77% | $155,377 | 29.94% |
| 2022-08-14 | $2366.88 | -56.33% | $119,576 | -40.11% |
| 2021-08-14 | $5420.21 | 9.74% | $199,654 | 10.55% |
Listed by: Shana Martin • Martin Realty Group
Mls Name: NTREIS
Mls ID: #20641541
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.
