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 8625 Charleston Ave, Fort Worth, TX, 76123 generates $2,484/mo in rent, after a $1,689/mo payment. Total monthly income is $2,484/mo. Return on cash invested sits at 19.33% in year one, and rental yield is 8.64% on a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 101.27% and total cumulative return in cash sums $115,816. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,484/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
5,488 sqft lot
$N/A/sqft
$120 semi-annually 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 |
|---|---|---|
| 2025-06-14 | Listed for sale | $345,000 |
| 2022-03-02 | Listing removed | N/A |
| 2021-10-29 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-14 | $6517.87 | -27.35% | $369,945 | 1.35% |
| 2023-06-14 | $8971.25 | -1.68% | $365,000 | 10.45% |
| 2022-06-14 | $9124.18 | 54.52% | $330,479 | 21.53% |
Listed by: Matthew Crites • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20949699
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.
