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 9924 Bodega Bay Rd, Fort Worth, TX, 76177 offers a 12.89% rental yield on a $485,000 purchase with $5,210/mo rent. Total monthly income registers $5,210/mo, and a $2,374/mo payment leaves $1,723/mo available for distribution. Annual cash flow reaches $20,681/yr on $160,778 to close, and return on cash invested stands at 32.77% in year one. Equity gained on principal adds $3,130/yr while 5% annual appreciation supports $133,997 over five years. Portfolio math shows five-year ROI at 173.14% and total cumulative return in cash at $278,366. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,210/mo property income against a $2,374/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
5,488 sqft lot
$N/A/sqft
$225 semi-annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Listed for sale | $485,000 |
| 2024-07-03 | Listing removed | N/A |
| 2024-06-08 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-08-14 | N/A | N/A | $313,000 | N/A |
Listed by: Haley Howard • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20630645
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.
