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% |
Investment property for sale in Fort Worth at 8816 Random Rd, Fort Worth, TX, 76179 uses $140,888 cash to close to unlock $13,177/yr annual cash flow and $1,098/mo monthly cash flow. Total monthly income runs $4,256/mo, and a $2,080/mo payment keeps the spread at $1,098/mo. Purchase price stands at $425,000, and rental yield measures 12.02% with $4,256/mo rent. Return on cash invested shows 29.26% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 154.65% and total cumulative return in cash records $217,889. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,256/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Single Family
Built in 1978
10,759 sqft 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 |
|---|---|---|
| 2024-08-08 | Price change | $425,000 |
| 2024-07-22 | Listed for sale | $439,000 |
| 2020-08-25 | Listing removed | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8583.50 | -3.95% | $350,695 | 8.02% |
| 2022-08-15 | $8936.15 | 18.95% | $324,644 | 21.09% |
| 2021-08-15 | $7512.80 | 22.13% | $268,094 | 24.69% |
Listed by: Starlyn Smith • Century 21 Alliance Properties
Mls Name: NTREIS
Mls ID: #20674979
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.
