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 8571 Mulligan Pass, Fort Worth, TX, 76179 with 5% annual appreciation on a $285,000 basis while $2,825/mo rent supports operations. Total monthly income totals $2,825/mo and a $1,395/mo payment preserves $370/mo for cash returns. Annual cash flow comes to $4,440/yr on $94,478 deployed, and return on cash invested reaches 24.61% in year one. Equity gained on principal adds $1,839/yr, and five-year appreciation sums $78,740 alongside rental yield of 11.89%. Five-year ROI measures 131.28% and total cumulative return in cash totals $124,026.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,825/mo property income versus a $1,395/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2005
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Listed for sale | $285,000 |
| 2025-05-20 | Contingent | $285,000 |
| 2025-04-02 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $9869.40 | -4.56% | $406,620 | -3.76% |
| 2023-09-19 | $10341.04 | 29.62% | $422,502 | 45.78% |
| 2022-09-19 | $7977.88 | -2.19% | $289,831 | -0.42% |
Listed by: Brandy Key • Keller Williams Rockwall
Mls Name: NTREIS
Mls ID: #20799031
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.
