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 9805 Brazoria Trl, Fort Worth, TX, 76126 generates $2,892/mo in rent and, after a $1,738/mo payment, leaves $285/mo in cash flow. Total monthly income is $2,892/mo, and annual cash flow is $3,414/yr on $117,683 invested. Return on cash invested sits at 22.81% in year one, and rental yield is 9.78% on a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation builds toward $98,080 over five years. Five-year ROI reaches 119.93% and total cumulative return in cash sums $141,132. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,892/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
6,969 sqft lot
$N/A/sqft
$350 semi-annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2024-11-26 | Price change | $355,000 |
| 2024-11-10 | Listed for sale | $365,000 |
| 2015-04-09 | Listing removed | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6185.83 | 6.66% | $356,387 | -7.26% |
| 2023-12-27 | $5799.31 | -15.08% | $384,275 | 28.61% |
| 2022-12-27 | $6829.15 | 0.66% | $298,799 | 6.66% |
Listed by: Amy Chairez • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20771872
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.
