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 9017 Cattle Herd Dr, Fort Worth, TX, 76123 uses $132,269 cash to close to unlock $7,800/yr annual cash flow and $650/mo monthly cash flow. Total monthly income runs $3,871/mo, and a $1,953/mo payment keeps the spread at $650/mo. Purchase price stands at $399,000, and rental yield measures 11.64% with $3,871/mo rent. Return on cash invested shows 25.81% in year one, and 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 136.97% and total cumulative return in cash records $181,166. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,871/mo property income covering a $1,953/mo payment rather than investor’s personal income.
Single Family
Built in 2021
7,971 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 |
|---|---|---|
| 2025-07-24 | Listed for sale | $399,000 |
| 2025-07-23 | Listing removed | $399,000 |
| 2025-06-19 | Price change | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $10453.37 | -8.32% | $429,000 | -7.53% |
| 2023-07-25 | $11402.61 | 87.55% | $463,922 | 110.68% |
| 2022-07-25 | $6079.67 | 684.35% | $220,206 | 703.67% |
Listed by: Christie Cannon • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #21011394
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.
