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 8616 Sabinas Trl, Fort Worth, TX, 76118 earns $189/mo cash flow from $2,749/mo rent with a $1,737/mo payment. Total monthly income totals $2,749/mo, and annual cash flow totals $2,271/yr on $117,649 capital. ROI tracks 21.84% on current figures, and rental yield reads 9.3% at a $354,900 purchase. Equity gained on principal adds $2,290/yr, and 5% annual appreciation supports $98,052 over five years. Five-year ROI reaches 114.57% and total cumulative return in cash sums $134,788. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,749/mo property income instead of your personal income.
Single Family
Built in 1987
5,401 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Listed for sale | $354,900 |
| 2024-08-31 | Listing removed | $359,900 |
| 2024-08-23 | Price change | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6322.95 | -6.95% | $294,039 | -8.20% |
| 2023-02-13 | $6795.48 | 5.45% | $320,319 | 20.68% |
| 2022-02-13 | $6444.15 | 15.33% | $265,432 | 19.03% |
Listed by: Gorden Mclaughlin • Silver Elk Realty, LLC.
Mls Name: NTREIS
Mls ID: #20818329
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.
