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 White Settlement at 8567 Delmar St, White Settlement, TX, 76108 priced at $295,000 converts $2,372/mo rent into $170/mo cash flow after a $1,444/mo obligation. Total monthly income equals $2,372/mo, and annual cash flow totals $2,038/yr on $97,793 invested. Return on cash invested prints 21.99% in year one, and rental yield reads 9.65% against a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation compiles into $81,503 by year five. Five-year ROI reaches 115.69% and total cumulative return in cash sums $113,138. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,372/mo property income covering a $1,444/mo payment, not borrower’s personal income.
Single Family
Built in 1959
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Price change | $295,000 |
| 2025-01-07 | Price change | $299,000 |
| 2024-12-12 | Price change | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6148.80 | -1.07% | $259,553 | -0.71% |
| 2023-02-13 | $6214.99 | 22.22% | $261,397 | 39.21% |
| 2022-02-13 | $5085.16 | 4.12% | $187,775 | 7.10% |
Listed by: Cynthia Davis • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20777350
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.
