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 8505 Willow Creek Ct, Fort Worth, TX, 76134 at $275,000 posts ROI 20.11% with $16/mo cash flow from $2,100/mo rent. Total monthly income equals $2,100/mo, and annual cash flow records $187/yr on $91,163 to close. Return on cash invested measures 20.11% and rental yield reads 9.16% at the current $275,000. Equity gained on principal adds $1,775/yr, and 5% annual appreciation supports $75,977 by year five. Five-year ROI prints 105.79% and total cumulative return in cash totals $96,443.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,100/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1987
6,403 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-03-23 | Listed for sale | $275,000 |
| 2022-06-15 | Listing removed | N/A |
| 2022-06-07 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $6110.16 | 10.09% | $250,758 | 11.05% |
| 2023-03-24 | $5550.11 | N/A | $225,810 | 6.31% |
| 2022-03-24 | N/A | N/A | $212,410 | 27.19% |
Listed by: Kim Pratt • NextHome on Main
Mls Name: NTREIS
Mls ID: #20875149
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.
