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 Orchard Plan, Mockingbird Estates, Fort Worth, TX, 76120 offers $2,617/mo rent that, after a $2,065/mo payment. Total monthly income is $2,617/mo. Return on cash invested measures 16.62% in year one, and rental yield stands at 7.44% at a $421,990 entry. Equity gained on principal adds $2,723/yr while 5% annual appreciation compounds into $116,588 by year five. Five-year ROI records 86.42% and total cumulative return in cash reaches $120,896. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,617/mo property income versus a $2,065/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76120, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,123 (100%) |
| Owner Occupied HU | 4,007 (43.9%) |
| Renter Occupied HU | 4,644 (50.9%) |
| Vacant Housing Units | 472 ( 5.2%) |
| Median Home Value | $334,226 |
| Average Home Value | $447,957 |
Residential
8,754
Single Family
4,479
Multi-Family
4,275
Businesses
220
Date | Event | Price |
|---|---|---|
| 2024-05-26 | Price change | $421,990 |
| 2024-04-04 | Price change | $416,990 |
| 2024-03-04 | Price change | $411,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A
