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 9600 Cholla Cactus Trl, Fort Worth, TX, 76177 generates $2,723/mo in rent, after a $2,374/mo payment. Total monthly income is $2,723/mo. Return on cash invested sits at 14.28% in year one, and rental yield is 6.74% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 73.97% and total cumulative return in cash sums $118,934. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,723/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
9,365 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $485,000 |
| 2015-09-03 | Sold | N/A |
| 2015-07-31 | Pending sale | $247,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $2338.87 | -1.90% | $401,963 | -3.05% |
| 2023-03-13 | $2384.06 | -3.55% | $414,613 | 22.36% |
| 2022-03-13 | $2471.72 | 2.73% | $338,856 | 15.76% |
Listed by: Joe Mccalip • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20863398
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.
