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 8733 Devonshire Dr, Fort worth, TX, 76131 priced at $379,900 pairs $3,479/mo rent with $748/mo cash flow after a $1,859/mo payment. Total monthly income equals $3,479/mo, and annual cash flow comes to $8,975/yr on $125,937 invested. Return on cash invested is 27.04% in year one, and rental yield stands at 10.99% on a $379,900 basis. Equity gained on principal adds $2,451/yr, and 5% annual appreciation accumulates to $104,959 by year five. Five-year ROI measures 142.36% and total cumulative return in cash reaches $179,285. For financing, Ziffy Mortgage’s DSCR program evaluates $3,479/mo property income against a $1,859/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
5,749 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-10-16 | Price change | $379,900 |
| 2024-10-06 | Price change | $390,000 |
| 2024-09-30 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-10-23 | $1055.44 | N/A | $127,171 | 8.23% |
| 2015-10-23 | N/A | N/A | $117,506 | 1.65% |
| 2014-10-23 | N/A | N/A | $115,600 | N/A |
Listed by: Beverly Beasley • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20695017
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.
