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 8708 Tangleridge Dr, Fort Worth, TX, 76123 priced at $450,000 pairs $3,820/mo rent with $322/mo cash flow after a $2,203/mo payment. Total monthly income equals $3,820/mo, and annual cash flow comes to $3,869/yr on $149,175 invested. Return on cash invested is 22.5% in year one, and rental yield stands at 10.19% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 118.84% and total cumulative return in cash reaches $177,282. For financing, Ziffy Mortgage’s DSCR program evaluates $3,820/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2007
10,018 sqft lot
$N/A/sqft
$293 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 |
|---|---|---|
| 2025-04-16 | Price change | $450,000 |
| 2025-04-08 | Listing removed | $2,900 |
| 2025-02-28 | Price change | $2,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $10448.08 | -6.44% | $428,783 | -5.62% |
| 2023-04-16 | $11166.95 | 144.00% | $454,334 | 32.62% |
| 2022-04-16 | $4576.53 | 1.41% | $342,581 | 27.83% |
Listed by: David Velasquez • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20904574
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.
