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 9365 Trammel Davis Rd, Fort Worth, TX, 76118 generates $3,086/mo in rent, after a $2,080/mo payment. Total monthly income is $3,086/mo. Return on cash invested sits at 18.51% in year one, and rental yield is 8.71% on a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 97.3% and total cumulative return in cash sums $137,081. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,086/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
4,356 sqft lot
$N/A/sqft
$100 quarterly 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 |
|---|---|---|
| 2025-02-05 | Price change | $425,000 |
| 2025-01-22 | Price change | $435,000 |
| 2025-01-02 | Price change | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9387.64 | 5.71% | $436,557 | 4.29% |
| 2023-02-13 | $8880.27 | 8.79% | $418,591 | 24.50% |
| 2022-02-13 | $8162.52 | 90.09% | $336,211 | 96.18% |
Listed by: Danielle Adama • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20763994
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.
