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 9849 Stoney Bridge Rd, Fort Worth, TX, 76108 generates $2,364/mo in rent and, after a $1,415/mo payment, leaves $308/mo in cash flow. Total monthly income is $2,364/mo, and annual cash flow is $3,701/yr on $95,804 invested. Return on cash invested sits at 23.77% in year one, and rental yield is 9.82% on a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 124.8% and total cumulative return in cash sums $119,558. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,364/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
6,098 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-02 | Listed for sale | $289,000 |
| 2024-09-18 | Listing removed | $300,000 |
| 2024-09-11 | Price change | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3930.38 | -19.07% | $261,329 | 17.83% |
| 2022-10-23 | $4856.68 | 3.54% | $221,786 | 16.63% |
| 2021-10-23 | $4690.45 | 4.57% | $190,157 | -0.37% |
Listed by: Adriana Blanco • Local Realty Agency Fort Worth
Mls Name: NTREIS
Mls ID: #20651586
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.
