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 9201 McDaniel Rd, Fort Worth, TX, 76126 generates $3,400/mo in rent and, after a $2,227/mo payment, leaves $164/mo in cash flow. Total monthly income is $3,400/mo, and annual cash flow is $1,973/yr on $150,833 invested. Return on cash invested sits at 21.22% in year one, and rental yield is 8.97% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 111.08% and total cumulative return in cash sums $167,548. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,400/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $455,000 |
| 2025-04-02 | Listed for rent | $2,950 |
| 2022-07-15 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $6480.16 | -2.46% | $360,000 | -2.95% |
| 2023-04-18 | $6643.42 | 29.14% | $370,940 | 30.81% |
| 2022-04-18 | $5144.46 | 3.20% | $283,570 | N/A |
Listed by: Jim Koch • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20908508
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.
