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 8517 Rain Forest Ln, Fort Worth, TX, 76123 offers a 11.81% rental yield on a $270,000 purchase with $2,658/mo rent. Total monthly income registers $2,658/mo, and a $1,322/mo payment leaves $738/mo available for distribution. Annual cash flow reaches $8,850/yr on $89,505 to close, and return on cash invested stands at 29.8% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,596 over five years. Portfolio math shows five-year ROI at 157.09% and total cumulative return in cash at $140,605. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,658/mo property income against a $1,322/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1995
6,098 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $3716.45 | 9.88% | $262,955 | -5.14% |
| 2023-04-25 | $3382.33 | -20.66% | $277,189 | 15.04% |
| 2022-04-25 | $4262.96 | 3.08% | $240,958 | 35.49% |
Listed by: Lorna Hossain • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20900161
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.
