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 9612 Walnut Cove Dr, Fort Worth, TX, 76108 listed at $330,000 pairs $2,809/mo rent with a $1,615/mo payment to leave $374/mo cash flow. Total monthly income runs $2,809/mo, and annual cash flow reaches $4,493/yr on $109,395 cash to close. Return on cash invested measures 24.02% in year one, and rental yield registers 10.21% at a $330,000 basis. Equity gained on principal adds $2,129/yr, and annual property appreciation at 5% supports $91,173 by year five. Five-year ROI tracks 126.43% and total cumulative return in cash totals $138,311. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,809/mo property income relative to a $1,615/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
7,187 sqft lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-28 | $5784.41 | 2.74% | $320,977 | -8.44% |
| 2023-06-28 | $5630.39 | -15.32% | $350,564 | 25.97% |
| 2022-06-28 | $6648.67 | 652.44% | $278,284 | 783.44% |
Listed by: Haley Howard • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20983962
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.
