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 8716 Hidden Cove Ct, Fort Worth, TX, 76179 priced at $439,900 converts $4,412/mo rent into $1,267/mo cash flow after a $2,153/mo obligation. Total monthly income equals $4,412/mo, and annual cash flow totals $15,207/yr on $145,827 invested. Return on cash invested prints 30.34% in year one, and rental yield reads 12.04% against a $439,900 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,536 by year five. Five-year ROI reaches 160.04% and total cumulative return in cash sums $233,379. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,412/mo property income covering a $2,153/mo payment, not borrower’s personal income.
Single Family
Built in 2004
0.36 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Price change | $439,900 |
| 2024-05-29 | Listed for sale | $449,900 |
| 2024-04-27 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5964.61 | -3.31% | $482,640 | 24.71% |
| 2022-08-15 | $6168.66 | 1.21% | $387,014 | 24.29% |
| 2021-08-15 | $6095.11 | -0.05% | $311,370 | -0.38% |
Listed by: David Hatch • Redline Realty, LLC
Mls Name: NTREIS
Mls ID: #20572183
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.
