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 9733 Amaranth Dr, Fort Worth, TX, 76177 uses $197,400 cash to close to unlock $4,005/yr annual cash flow and $334/mo monthly cash flow. Total monthly income runs $4,631/mo, and a $2,937/mo payment keeps the spread at $334/mo. Purchase price stands at $600,000, and rental yield measures 9.26% with $4,631/mo rent. Return on cash invested shows 22.09% in year one, and 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 115.78% and total cumulative return in cash records $228,552. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,631/mo property income covering a $2,937/mo payment rather than investor’s personal income.
Single Family
Built in 2015
10,136 sqft lot
$N/A/sqft
$363 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $5438.89 | 4.06% | $579,000 | -6.88% |
| 2023-03-26 | $5226.90 | -4.31% | $621,797 | 22.71% |
| 2022-03-26 | $5462.47 | 8.02% | $506,718 | 17.20% |
Listed by: Keith Vignola • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20824211
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.
