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 9228 Quarry Overlook Dr, Fort Worth, TX, 76118 priced at $650,900 converts $3,456/mo rent into after a $3,186/mo obligation. Total monthly income equals $3,456/mo. Return on cash invested prints 13.3% in year one, and rental yield reads 6.37% against a $650,900 entry. Equity gained on principal adds $4,200/yr, while 5% annual appreciation compiles into $179,832 by year five. Five-year ROI reaches 68.66% and total cumulative return in cash sums $147,032. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,456/mo property income covering a $3,186/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,924 sqft lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $650,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | N/A | N/A | $49,762 | N/A |
| 2022-08-30 | $1208.13 | 4.59% | $49,762 | 7.94% |
| 2021-08-30 | $1155.08 | -2.23% | $46,100 | N/A |
Listed by: Mey-Ling Pauri • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #20717212
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.
