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 9945 Little Tree Ln, Fort Worth, TX, 76179 with 5% annual appreciation on a $368,999 basis while $4,732/mo rent supports operations. Total monthly income totals $4,732/mo and a $1,806/mo payment preserves $2,062/mo for cash returns. Annual cash flow comes to $24,747/yr on $122,323 deployed, and return on cash invested reaches 40.14% in year one. Equity gained on principal adds $2,381/yr, and five-year appreciation sums $101,948 alongside rental yield of 15.39%. Five-year ROI measures 212.72% and total cumulative return in cash totals $260,211.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,732/mo property income versus a $1,806/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
7,187 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Price change | $363,999 |
| 2024-08-06 | Listed for sale | $368,999 |
| 2024-05-31 | Listing removed | $391,799 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $1270.95 | N/A | $52,500 | N/A |
Listed by: Jared Turner • Turner Mangum LLC
Mls Name: NTREIS
Mls ID: #20695127
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.
