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 9444 Drovers View Trl, Fort Worth, TX, 76131 listed at $425,000 pairs $3,162/mo rent with a $2,080/mo payment to leave $103/mo cash flow. Total monthly income runs $3,162/mo, and annual cash flow reaches $1,239/yr on $140,888 cash to close. Return on cash invested measures 20.79% in year one, and rental yield registers 8.93% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 108.9% and total cumulative return in cash totals $153,425. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,162/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2011
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 |
|---|---|---|
| 2024-12-21 | Listed for sale | $425,000 |
| 2024-12-17 | Contingent | $425,000 |
| 2024-12-02 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7047.76 | 8.75% | $376,157 | -13.63% |
| 2023-12-27 | $6480.51 | -13.53% | $435,503 | 16.20% |
| 2022-12-27 | $7494.92 | 5.57% | $374,791 | 33.36% |
Listed by: Andre Kocher • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20785354
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.
