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 900 Rose Crystal Way, Fort Worth, TX, 76179 generates $2,720/mo in rent and, after a $1,331/mo payment, leaves $643/mo in cash flow. Total monthly income is $2,720/mo, and annual cash flow is $7,711/yr on $90,168 invested. Return on cash invested sits at 28.46% in year one, and rental yield is 12% on a $272,000 entry. Equity gained on principal adds $1,755/yr, while 5% annual appreciation builds toward $75,149 over five years. Five-year ROI reaches 150.62% and total cumulative return in cash sums $135,809. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,720/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
6,054 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-15 | Listed for sale | $272,000 |
| 2025-06-08 | Listing removed | $275,000 |
| 2025-04-14 | Price change | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-16 | $6237.87 | -3.83% | $257,000 | -3.02% |
| 2023-07-16 | $6486.08 | 2.01% | $265,000 | 14.72% |
| 2022-07-16 | $6358.51 | 3.54% | $231,000 | 5.40% |
Listed by: Meagan Ragsdell • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #21001592
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.
