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 865 Edgefield Rd, Fort Worth, TX, 76107 priced at $398,400 pairs $2,802/mo rent with after a $1,950/mo payment. Total monthly income equals $2,802/mo. Return on cash invested is 19.17% in year one, and rental yield stands at 8.44% on a $398,400 basis. Equity gained on principal adds $2,571/yr, and 5% annual appreciation accumulates to $110,071 by year five. Five-year ROI measures 100.31% and total cumulative return in cash reaches $132,473. For financing, Ziffy Mortgage’s DSCR program evaluates $2,802/mo property income against a $1,950/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1942
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-01-15 | Listed for sale | $398,400 |
| 2021-12-08 | Sold | N/A |
| 2021-11-07 | Pending sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7212.77 | -6.86% | $406,842 | -14.55% |
| 2023-02-13 | $7744.15 | -13.07% | $476,135 | 24.18% |
| 2022-02-13 | $8908.37 | -17.90% | $383,420 | -5.02% |
Listed by: William Huffman • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20815567
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.
