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 8720 Hunters Creek Ct, Fort Worth, TX, 76123 priced at $319,000 converts $4,836/mo rent into $2,333/mo cash flow after a $1,561/mo obligation. Total monthly income equals $4,836/mo, and annual cash flow totals $27,993/yr on $105,749 invested. Return on cash invested prints 46.38% in year one, and rental yield reads 18.19% against a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,134 by year five. Five-year ROI reaches 246.96% and total cumulative return in cash sums $261,157. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,836/mo property income covering a $1,561/mo payment, not borrower’s personal income.
Single Family
Built in 2001
5,183 sqft lot
$N/A/sqft
$85 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 |
|---|---|---|
| 2024-08-01 | Price change | $319,000 |
| 2024-05-21 | Price change | $339,900 |
| 2024-05-03 | Listed for sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7777.32 | -1.49% | $316,425 | 10.66% |
| 2022-08-14 | $7894.82 | 21.70% | $285,951 | 24.70% |
| 2021-08-14 | $6487.03 | 0.41% | $229,313 | 3.09% |
Listed by: Saman Ilangasinghe • Texas Properties
Mls Name: NTREIS
Mls ID: #20607155
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.
