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 9909 Fighting Falcon Way, Fort Worth, TX, 76131 priced at $377,900 converts $3,162/mo rent into $428/mo cash flow after a $1,850/mo obligation. Total monthly income equals $3,162/mo, and annual cash flow totals $5,142/yr on $125,274 invested. Return on cash invested prints 24.01% in year one, and rental yield reads 10.04% against a $377,900 entry. Equity gained on principal adds $2,439/yr, while 5% annual appreciation compiles into $104,407 by year five. Five-year ROI reaches 126.23% and total cumulative return in cash sums $158,137. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,162/mo property income covering a $1,850/mo payment, not borrower’s personal income.
Single Family
Built in 2024
6,006 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $377,900 |
| 2025-05-01 | Listing removed | $377,900 |
| 2025-04-11 | Price change | $377,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-02 | $1260.25 | -0.84% | $52,500 | N/A |
| 2023-05-02 | $1270.95 | N/A | $52,500 | N/A |
Listed by: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #20923731
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.
