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 9433 Drovers View Trl, Fort Worth, TX, 76131 generates $3,186/mo in rent and, after a $2,007/mo payment, leaves $205/mo in cash flow. Total monthly income is $3,186/mo, and annual cash flow is $2,457/yr on $135,915 invested. Return on cash invested sits at 21.72% in year one, and rental yield is 9.32% on a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 113.96% and total cumulative return in cash sums $154,883. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,186/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
7,492 sqft lot
$N/A/sqft
$220 semi-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 |
|---|---|---|
| 2024-10-15 | Price change | $410,000 |
| 2024-10-06 | Price change | $418,000 |
| 2024-09-26 | Price change | $438,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7148.45 | N/A | $397,004 | -3.35% |
| 2023-02-13 | N/A | N/A | $410,752 | 18.20% |
| 2022-02-13 | $7592.79 | N/A | $347,493 | 21.75% |
Listed by: Conrad Almance • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20731319
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.
