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 9356 Tunilla Ct, Fort Worth, TX, 76177 offers a 8.61% rental yield on a $499,999 purchase with $3,588/mo rent. Total monthly income registers $3,588/mo, and a $2,447/mo payment leaves $0/mo available for distribution. Annual cash flow reaches $4/yr on $165,750 to close, and return on cash invested stands at 19.91% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,141 over five years. Portfolio math shows five-year ROI at 104.16% and total cumulative return in cash at $172,651. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,588/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
7,143 sqft lot
$N/A/sqft
$388 annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $499,999 |
| 2024-10-27 | Listing removed | $519,000 |
| 2024-10-24 | Price change | $519,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5898.38 | -5.44% | $510,780 | -3.89% |
| 2023-02-13 | $6237.46 | 11.62% | $531,449 | 22.78% |
| 2022-02-13 | $5588.29 | 15.41% | $432,832 | 17.64% |
Listed by: Gladys Ntaryike • Epique Realty LLC
Mls Name: NTREIS
Mls ID: #20825988
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.
