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 9313 Trammel Davis Rd, Fort Worth, TX, 76118 generates $3,804/mo in rent and, after a $2,447/mo payment, leaves $207/mo in cash flow. Total monthly income is $3,804/mo, and annual cash flow is $2,489/yr on $165,747 invested. Return on cash invested sits at 21.41% in year one, and rental yield is 9.13% on a $499,990 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,138 over five years. Five-year ROI reaches 112.22% and total cumulative return in cash sums $186,005. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,804/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
6,969 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $499,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $8395.70 | 3.42% | $485,028 | -6.59% |
| 2023-04-17 | $8117.74 | -11.72% | $519,228 | 22.40% |
| 2022-04-17 | $9195.26 | 635.83% | $424,219 | 750.56% |
Listed by: Charles Brown • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20904785
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.
