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 8665 Becker Ave, Fort Worth, TX, 76123 generates $3,820/mo in rent and, after a $1,493/mo payment, leaves $1,608/mo in cash flow. Total monthly income is $3,820/mo, and annual cash flow is $19,296/yr on $101,108 invested. Return on cash invested sits at 38.99% in year one, and rental yield is 15.03% on a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 206.57% and total cumulative return in cash sums $208,858. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,820/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
6,272 sqft lot
$N/A/sqft
$112 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 |
|---|---|---|
| 2024-12-03 | Listed for sale | $305,000 |
| 2024-09-12 | Listing removed | $2,370 |
| 2024-07-29 | Price change | $2,370 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5129.04 | -22.52% | $303,894 | -5.87% |
| 2023-12-27 | $6619.96 | 389.34% | $322,848 | 558.87% |
| 2022-12-27 | $1352.84 | N/A | $49,000 | N/A |
Listed by: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20789657
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.
