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 8812 Random Rd, Fort Worth, TX, 76179 generates $3,178/mo in rent, after a $3,181/mo payment. Total monthly income is $3,178/mo. Return on cash invested sits at 11.91% in year one, and rental yield is 5.87% on a $650,000 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 61.15% and total cumulative return in cash sums $130,778. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,178/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
0.29 Acres lot
$N/A/sqft
$100 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 |
|---|---|---|
| 2025-03-23 | Listed for sale | $650,000 |
| 2021-12-28 | Sold | N/A |
| 2021-11-23 | Pending sale | $418,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-23 | $7942.99 | 8.59% | $421,538 | -3.14% |
| 2023-03-23 | $7314.70 | -5.40% | $435,197 | 38.07% |
| 2022-03-23 | $7731.92 | 13.25% | $315,210 | 14.18% |
Listed by: Stacei Shelley • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20879224
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.
