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 8712 Hunters Creek Dr, Fort Worth, TX, 76123 offers a 8.69% rental yield on a $335,000 purchase with $2,426/mo rent. Total monthly income registers $2,426/mo, and a $1,640/mo payment leaves $23/mo available for distribution. Annual cash flow reaches $276/yr on $111,053 to close, and return on cash invested stands at 20.16% in year one. Equity gained on principal adds $2,162/yr while 5% annual appreciation supports $92,554 over five years. Portfolio math shows five-year ROI at 105.51% and total cumulative return in cash at $117,176. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,426/mo property income against a $1,640/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
5,227 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-08 | Listed for sale | $335,000 |
| 2025-04-11 | Listing removed | $358,500 |
| 2025-01-14 | Listed for sale | $358,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-08 | $5804.31 | 8.88% | $400,369 | 2.58% |
| 2023-06-08 | $5330.98 | -15.29% | $390,307 | 31.42% |
| 2022-06-08 | $6293.29 | 4.44% | $296,994 | -1.48% |
Listed by: Tamaria Johns • Tamaria Johnson Realtors
Mls Name: NTREIS
Mls ID: #20962857
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.
