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 8755 Gray Fox Ct, Fort Worth, TX, 76123 generates $2,286/mo in rent and, after a $1,223/mo payment, leaves $481/mo in cash flow. Total monthly income is $2,286/mo, and annual cash flow is $5,769/yr on $82,842 invested. Return on cash invested sits at 26.87% in year one, and rental yield is 10.98% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 141.55% and total cumulative return in cash sums $117,266. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,286/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
5,575 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2821.48 | 10.78% | $218,375 | -5.80% |
| 2023-02-13 | $2547.01 | -24.93% | $231,815 | 24.39% |
| 2022-02-13 | $3392.66 | 2.03% | $186,360 | 16.48% |
Listed by: Val Grooms • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20840186
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.
