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 8605 Paper Birch Ln, Fort Worth, TX, 76123 priced at $459,000 pairs $3,395/mo rent with $91/mo cash flow after a $2,247/mo payment. Total monthly income equals $3,395/mo, and annual cash flow comes to $1,087/yr on $152,159 invested. Return on cash invested is 20.62% in year one, and rental yield stands at 8.88% on a $459,000 basis. Equity gained on principal adds $2,962/yr, and 5% annual appreciation accumulates to $126,813 by year five. Five-year ROI measures 108.01% and total cumulative return in cash reaches $164,339. For financing, Ziffy Mortgage’s DSCR program evaluates $3,395/mo property income against a $2,247/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
7,187 sqft lot
$N/A/sqft
$120 quarterly 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 |
|---|---|---|
| 2025-05-15 | Listed for sale | $459,000 |
| 2014-07-12 | Sold | N/A |
| 2014-06-06 | Price change | $265,460 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $4445.76 | -21.47% | $406,000 | 4.10% |
| 2023-05-15 | $5661.46 | -10.36% | $390,000 | 2.92% |
| 2022-05-15 | $6315.48 | -14.72% | $378,919 | 18.11% |
Listed by: Delisa Beets • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20936851
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.
