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 9521 Cholla Cactus Trl, Fort Worth, TX, 76177 generates $3,712/mo in rent, after a $2,765/mo payment. Total monthly income is $3,712/mo. Return on cash invested sits at 17.91% in year one, and rental yield is 7.88% on a $565,000 entry. Equity gained on principal adds $3,646/yr, while 5% annual appreciation builds toward $156,099 over five years. Five-year ROI reaches 93.4% and total cumulative return in cash sums $173,619. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,712/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
7,492 sqft lot
$N/A/sqft
$330 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 |
|---|---|---|
| 2025-05-14 | Listed for sale | $565,000 |
| 2022-04-19 | Sold | N/A |
| 2022-03-19 | Pending sale | $509,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $5706.05 | -5.23% | $494,125 | -3.68% |
| 2023-05-14 | $6021.01 | 58.85% | $513,007 | 55.46% |
| 2022-05-14 | $3790.38 | -1.80% | $330,000 | N/A |
Listed by: Scott Sander • Fraser Realty
Mls Name: NTREIS
Mls ID: #20934708
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.
