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 8600 Caldera Ln, Fort Worth, TX, 76131 generates $2,844/mo in rent and, after a $1,762/mo payment, leaves $221/mo in cash flow. Total monthly income is $2,844/mo, and annual cash flow is $2,651/yr on $119,340 invested. Return on cash invested sits at 22.13% in year one, and rental yield is 9.48% on a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 116.2% and total cumulative return in cash sums $138,669. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,844/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
0.30 Acres lot
$N/A/sqft
$220 semi-annually 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 |
|---|---|---|
| 2025-02-07 | Price change | $360,000 |
| 2025-01-02 | Listed for sale | $364,000 |
| 2024-12-09 | Listing removed | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6292.20 | -5.32% | $340,000 | N/A |
| 2023-02-13 | $6645.44 | N/A | $340,000 | N/A |
Listed by: Connie Segovia • Monument Realty
Mls Name: NTREIS
Mls ID: #20797421
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.
