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 8604 Thistle Ridge Ter, Fort Worth, TX, 76123 offers a 11.59% rental yield on a $333,000 purchase with $3,217/mo rent. Total monthly income registers $3,217/mo, and a $1,630/mo payment leaves $616/mo available for distribution. Annual cash flow reaches $7,390/yr on $110,390 to close, and return on cash invested stands at 26.6% in year one. Equity gained on principal adds $2,149/yr while 5% annual appreciation supports $92,002 over five years. Portfolio math shows five-year ROI at 140.88% and total cumulative return in cash at $155,513. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,217/mo property income against a $1,630/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
7,840 sqft lot
$N/A/sqft
$44 monthly 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 |
|---|---|---|
| 2025-06-08 | Listed for sale | $333,000 |
| 2025-05-28 | Listing removed | $335,000 |
| 2025-03-28 | Price change | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $7795.78 | -6.00% | $319,935 | -5.18% |
| 2023-06-09 | $8293.17 | 15.24% | $337,412 | 29.45% |
| 2022-06-09 | $7196.24 | 7.01% | $260,649 | 9.64% |
Listed by: Hayman Shwan • Competitive Edge Realty LLC
Mls Name: NTREIS
Mls ID: #20962998
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.
