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 8428 Gentian Dr, Fort Worth, TX, 76123 priced at $295,000 pairs $2,804/mo rent with $676/mo cash flow after a $1,444/mo payment. Total monthly income equals $2,804/mo, and annual cash flow comes to $8,113/yr on $97,793 invested. Return on cash invested is 28.21% in year one, and rental yield stands at 11.41% on a $295,000 basis. Equity gained on principal adds $1,904/yr, and 5% annual appreciation accumulates to $81,503 by year five. Five-year ROI measures 148.73% and total cumulative return in cash reaches $145,442. For financing, Ziffy Mortgage’s DSCR program evaluates $2,804/mo property income against a $1,444/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
4,356 sqft lot
$N/A/sqft
$90 quarterly 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 |
|---|---|---|
| 2024-09-30 | Price change | $295,000 |
| 2024-08-20 | Listed for sale | $299,000 |
| 2024-07-20 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3034.99 | -22.04% | $289,832 | 34.83% |
| 2022-10-23 | $3893.09 | -3.35% | $214,954 | 4.08% |
| 2021-10-23 | $4028.03 | 1.91% | $206,526 | 5.35% |
Listed by: Paula Baldwin • JPAR
Mls Name: NTREIS
Mls ID: #20640498
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.
