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 9824 Dynamics Dr, Fort Worth, TX, 76131 earns $457/mo cash flow from $3,162/mo rent with a $1,830/mo payment. Total monthly income totals $3,162/mo, and annual cash flow totals $5,489/yr on $123,945 capital. ROI tracks 24.34% on current figures, and rental yield reads 10.15% at a $373,890 purchase. Equity gained on principal adds $2,413/yr, and 5% annual appreciation supports $103,299 over five years. Five-year ROI reaches 127.98% and total cumulative return in cash sums $158,618. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,162/mo property income instead of your personal income.
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-01-10 | Price change | $373,890 |
| 2024-10-09 | Price change | $373,990 |
| 2024-09-30 | Listed for sale | $373,805 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1260.25 | -0.84% | $52,500 | N/A |
| 2023-02-13 | $1270.95 | N/A | $52,500 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20725591
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.
