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 9205 Doverglen Dr, Fort Worth, TX, 76131 offers a 10.18% rental yield on a $325,000 purchase with $2,758/mo rent. Total monthly income registers $2,758/mo, and a $1,591/mo payment leaves $391/mo available for distribution. Annual cash flow reaches $4,696/yr on $107,738 to close, and return on cash invested stands at 24.27% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 127.68% and total cumulative return in cash at $137,557. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,758/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
5,749 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-06-05 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-06 | $5556.95 | -3.24% | $319,989 | -14.89% |
| 2023-06-06 | $5743.13 | -14.30% | $375,970 | 29.02% |
| 2022-06-06 | $6701.72 | 77.94% | $291,401 | 116.82% |
Listed by: Kurt Buehler • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20960742
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.
