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 8520 Hawks Nest Dr, Fort Worth, TX, 76131 earns $414/mo cash flow from $2,909/mo rent with a $1,664/mo payment. Total monthly income totals $2,909/mo, and annual cash flow totals $4,970/yr on $112,710 capital. ROI tracks 24.32% on current figures, and rental yield reads 10.27% at a $340,000 purchase. Equity gained on principal adds $2,194/yr, and 5% annual appreciation supports $93,936 over five years. Five-year ROI reaches 128.02% and total cumulative return in cash sums $144,294. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,909/mo property income instead of your personal income.
Single Family
Built in 2002
5,501 sqft lot
$N/A/sqft
$115 quarterly HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-08-23 | Listed for sale | $340,000 |
| 2025-08-23 | Listing removed | $340,000 |
| 2025-07-14 | Contingent | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-23 | $6110.90 | 8.40% | $331,829 | -5.70% |
| 2023-08-23 | $5637.54 | -14.78% | $351,889 | 27.76% |
| 2022-08-23 | $6615.38 | N/A | $275,439 | 53.45% |
Listed by: Lisa Harrow • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #21040666
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.
