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 9737 Walnut Cove Dr, Fort Worth, TX, 76108 listed at $370,000 pairs $3,112/mo rent with a $1,811/mo payment to leave $243/mo cash flow. Total monthly income runs $3,112/mo, and annual cash flow reaches $2,917/yr on $122,655 cash to close. Return on cash invested measures 22.29% in year one, and rental yield registers 10.09% at a $370,000 basis. Equity gained on principal adds $2,388/yr, and annual property appreciation at 5% supports $102,224 by year five. Five-year ROI tracks 117.68% and total cumulative return in cash totals $144,341. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,112/mo property income relative to a $1,811/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
6,534 sqft lot
$N/A/sqft
$700 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $370,000 |
| 2023-06-02 | Listing removed | N/A |
| 2023-04-14 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $8296.11 | -5.56% | $347,353 | -4.72% |
| 2023-04-11 | $8784.32 | 1.02% | $364,559 | 14.68% |
| 2022-04-11 | $8695.54 | 884.09% | $317,889 | 909.17% |
Listed by: Kristine Crawford • Crawford and Company, REALTORS
Mls Name: NTREIS
Mls ID: #20900210
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.
