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 9008 Saddle Free Trl, Fort Worth, TX, 76123 offers a 14.44% rental yield on a $430,000 purchase with $5,174/mo rent. Total monthly income registers $5,174/mo, and a $2,105/mo payment leaves $1,835/mo available for distribution. Annual cash flow reaches $22,017/yr on $142,545 to close, and return on cash invested stands at 35.35% in year one. Equity gained on principal adds $2,775/yr while 5% annual appreciation supports $118,801 over five years. Portfolio math shows five-year ROI at 187.74% and total cumulative return in cash at $267,615. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,174/mo property income against a $2,105/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
7,405 sqft lot
$N/A/sqft
$193 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 |
|---|---|---|
| 2024-08-09 | Price change | $430,000 |
| 2024-07-19 | Pending sale | $450,000 |
| 2024-07-12 | Contingent | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $423,213 | 19.96% |
| 2022-08-14 | $9740.28 | 60.58% | $352,794 | 64.53% |
| 2021-08-14 | $6065.85 | 662.17% | $214,424 | 682.57% |
Listed by: Jim Buxton • League Real Estate
Mls Name: NTREIS
Mls ID: #20651202
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.
