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 8521 Rock Creek Dr, Fort Worth, TX, 76123 generates $2,963/mo in rent and, after a $1,664/mo payment, leaves $545/mo in cash flow. Total monthly income is $2,963/mo, and annual cash flow is $6,544/yr on $112,710 invested. Return on cash invested sits at 25.72% in year one, and rental yield is 10.46% on a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation builds toward $93,936 over five years. Five-year ROI reaches 135.21% and total cumulative return in cash sums $152,394. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,963/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
7,623 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joe Mccalip • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21048843
