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 9129 Captains Cv, Fort Worth, TX, 76179 generates $3,878/mo in rent and, after a $1,517/mo payment, leaves $1,624/mo in cash flow. Total monthly income is $3,878/mo, and annual cash flow is $19,489/yr on $102,732 invested. Return on cash invested sits at 38.88% in year one, and rental yield is 15.02% on a $309,900 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 206.04% and total cumulative return in cash sums $211,668. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,878/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
5,140 sqft lot
$N/A/sqft
$150 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 |
|---|---|---|
| 2024-08-02 | Listed for sale | $309,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3984.31 | -18.66% | $277,393 | 30.95% |
| 2022-08-15 | $4898.38 | -2.75% | $211,839 | 3.04% |
| 2021-08-15 | $5036.78 | 323.38% | $205,594 | 389.51% |
Listed by: Jeffrey Bell • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20691029
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.
