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 9084 Brushy Creek Trl, Fort Worth, TX, 76118 uses $96,102 cash to close to unlock $4,133/yr annual cash flow and $344/mo monthly cash flow. Total monthly income runs $2,406/mo, and a $1,419/mo payment keeps the spread at $344/mo. Purchase price stands at $289,900, and rental yield measures 9.96% with $2,406/mo rent. Return on cash invested shows 24.21% in year one, and 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 127.14% and total cumulative return in cash records $122,181. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,406/mo property income covering a $1,419/mo payment rather than investor’s personal income.
Single Family
Built in 1998
5,488 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $289,900 |
| 2010-08-05 | Listing removed | $106,000 |
| 2010-04-01 | Listed for sale | $106,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $4391.82 | 10.75% | $296,316 | -1.98% |
| 2023-03-17 | $3965.48 | -16.81% | $302,293 | 21.33% |
| 2022-03-17 | $4767.04 | 3.77% | $249,145 | 18.92% |
Listed by: Gregory Wilson • Longhorn Real Estate
Mls Name: NTREIS
Mls ID: #20858070
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.
