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 8640 Thistle Ridge Ter, Fort Worth, TX, 76123 generates $3,310/mo in rent and, after a $1,835/mo payment, leaves $589/mo in cash flow. Total monthly income is $3,310/mo, and annual cash flow is $7,073/yr on $124,313 invested. Return on cash invested sits at 25.6% in year one, and rental yield is 10.59% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 134.77% and total cumulative return in cash sums $167,535. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,310/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
7,187 sqft lot
$N/A/sqft
$326 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 |
|---|---|---|
| 2025-02-06 | Price change | $375,000 |
| 2025-01-23 | Listed for sale | $389,000 |
| 2019-10-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5955.24 | 8.83% | $354,426 | -4.76% |
| 2023-02-13 | $5471.82 | -15.03% | $372,154 | 28.69% |
| 2022-02-13 | $6440.03 | 4.50% | $289,181 | 10.05% |
Listed by: Bailey Rentz • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20824038
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.
