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 9082 Riverfalls Dr, Fort Worth, TX, 76118 generates $3,565/mo in rent and, after a $1,517/mo payment, leaves $1,325/mo in cash flow. Total monthly income is $3,565/mo, and annual cash flow is $15,902/yr on $102,765 invested. Return on cash invested sits at 35.38% in year one, and rental yield is 13.8% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 187.23% and total cumulative return in cash sums $192,403. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,565/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
7,143 sqft lot
$N/A/sqft
$107 quarterly HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2024-08-21 | Listed for sale | $310,000 |
| 2018-02-28 | Listing removed | $191,500 |
| 2018-02-02 | Pending sale | $191,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4468.50 | -15.74% | $313,253 | 18.97% |
| 2022-08-30 | $5303.52 | 4.04% | $263,314 | 14.07% |
| 2021-08-30 | $5097.49 | 5.25% | $230,840 | 7.07% |
Listed by: Joe Rutherford • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20706293
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.
