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 9236 Flying Eagle Ln, Fort Worth, TX, 76131 uses $132,600 cash to close to unlock $21,256/yr annual cash flow and $1,771/mo monthly cash flow. Total monthly income runs $4,685/mo, and a $1,958/mo payment keeps the spread at $1,771/mo. Purchase price stands at $399,999, and rental yield measures 14.06% with $4,685/mo rent. Return on cash invested shows 35.94% in year one, and 5% annual appreciation builds toward $110,512 over five years. Five-year ROI reaches 190.26% and total cumulative return in cash records $252,279. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,685/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 2017
5,793 sqft lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2024-08-01 | Price change | $399,999 |
| 2024-07-17 | Price change | $410,000 |
| 2024-06-26 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6768.53 | -13.17% | $395,592 | 12.58% |
| 2022-08-14 | $7795.44 | 5.67% | $351,401 | 18.20% |
| 2021-08-14 | $7377.29 | 8.30% | $297,294 | 12.19% |
Listed by: Shannon Johnson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20656074
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.
