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 8809 Viridian Ln, Fort Worth, TX, 76123 offers $2,677/mo rent that, after a $1,542/mo payment, leaves $117/mo cash flow. Total monthly income is $2,677/mo, and annual cash flow is $1,409/yr on $104,423 cash. Return on cash invested measures 21.26% in year one, and rental yield stands at 10.2% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 112.65% and total cumulative return in cash reaches $117,629. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,677/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
7,405 sqft lot
$N/A/sqft
$325 semi-annually 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 |
|---|---|---|
| 2025-02-03 | Listed for sale | $315,000 |
| 2024-12-18 | Listing removed | $2,395 |
| 2024-10-17 | Price change | $2,395 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8409.79 | 4.56% | $345,133 | 5.47% |
| 2023-02-13 | $8042.65 | 3.59% | $327,221 | 16.36% |
| 2022-02-13 | $7764.24 | 14.78% | $281,221 | 17.61% |
Listed by: Megan Phelps • Phelps Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20833392
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.
