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 8632 Thicket Ridge St, Fort Worth, TX, 76123 uses $96,135 cash to close to unlock $3,750/yr annual cash flow and $313/mo monthly cash flow. Total monthly income runs $2,534/mo, and a $1,419/mo payment keeps the spread at $313/mo. Purchase price stands at $290,000, and rental yield measures 10.49% with $2,534/mo rent. Return on cash invested shows 23.81% in year one, and 5% annual appreciation builds toward $80,122 over five years. Five-year ROI reaches 125.7% and total cumulative return in cash records $120,844. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,534/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Single Family
Built in 2023
6,534 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 |
|---|---|---|
| 2025-08-28 | Listed for sale | $290,000 |
| 2023-09-04 | Listing removed | N/A |
| 2023-09-01 | Listed for sale | $269,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-28 | $6249.69 | 418.92% | $256,484 | 423.44% |
| 2023-08-28 | $1204.37 | -10.97% | $49,000 | N/A |
| 2022-08-28 | $1352.84 | N/A | $49,000 | N/A |
Listed by: Justin Lackey • Dynamic Real Estate Group
Mls Name: NTREIS
Mls ID: #21041180
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.
