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 Tribute Ln, Fort Worth, TX, 76131 priced at $424,500 converts $3,384/mo rent into $365/mo cash flow after a $2,078/mo obligation. Total monthly income equals $3,384/mo, and annual cash flow totals $4,380/yr on $140,722 invested. Return on cash invested prints 23.02% in year one, and rental yield reads 9.57% against a $424,500 entry. Equity gained on principal adds $2,739/yr, while 5% annual appreciation compiles into $117,282 by year five. Five-year ROI reaches 120.77% and total cumulative return in cash sums $169,948. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,384/mo property income covering a $2,078/mo payment, not borrower’s personal income.
Single Family
Built in 2013
5,488 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Tina Crisp • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #21123877
