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 9825 Brazoria Trl, Fort Worth, TX, 76126 offers $3,134/mo rent that, after a $1,908/mo payment, leaves $331/mo cash flow. Total monthly income is $3,134/mo, and annual cash flow is $3,971/yr on $129,252 cash. Return on cash invested measures 22.98% in year one, and rental yield stands at 9.65% at a $389,900 entry. Equity gained on principal adds $2,516/yr while 5% annual appreciation compounds into $107,722 by year five. Five-year ROI records 120.62% and total cumulative return in cash reaches $155,905. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,134/mo property income versus a $1,908/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
0.34 Acres lot
$N/A/sqft
$370 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 |
|---|---|---|
| 2024-10-05 | Price change | $389,900 |
| 2024-08-31 | Listed for sale | $399,900 |
| 2017-07-12 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5606.28 | -15.35% | $364,574 | 19.14% |
| 2022-10-23 | $6622.78 | N/A | $306,014 | 15.91% |
| 2021-10-23 | N/A | N/A | $264,000 | N/A |
Listed by: Scott Horn • Scopen Realty Group
Mls Name: NTREIS
Mls ID: #20711560
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.
