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 9032 Navigation Dr, Fort Worth, TX, 76179 offers a 10.23% rental yield on a $285,000 purchase with $2,430/mo rent. Total monthly income registers $2,430/mo, and a $1,395/mo payment leaves $244/mo available for distribution. Annual cash flow reaches $2,928/yr on $94,478 to close, and return on cash invested stands at 23.01% in year one. Equity gained on principal adds $1,839/yr while 5% annual appreciation supports $78,740 over five years. Portfolio math shows five-year ROI at 121.45% and total cumulative return in cash at $114,738. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,430/mo property income against a $1,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
6,490 sqft lot
$N/A/sqft
$152 quarterly 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 |
|---|---|---|
| 2024-12-09 | Price change | $285,000 |
| 2024-11-02 | Listed for sale | $287,000 |
| 2024-09-19 | Listing removed | $287,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6034.19 | -10.56% | $251,374 | -9.80% |
| 2023-12-27 | $6746.82 | 10.10% | $278,694 | 23.97% |
| 2022-12-27 | $6127.70 | 13.21% | $224,812 | 15.19% |
Listed by: Scott Hansford • JPAR Fort Worth
Mls Name: NTREIS
Mls ID: #20769055
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.
