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 The Aspen Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 with 5% annual appreciation on a $322,990 basis while $2,514/mo rent supports operations. Total monthly income totals $2,514/mo and a $1,581/mo payment preserves $217/mo for cash returns. Annual cash flow comes to $2,604/yr on $107,071 deployed, and return on cash invested reaches 22.34% in year one. Equity gained on principal adds $2,084/yr, and five-year appreciation sums $89,236 alongside rental yield of 9.34%. Five-year ROI measures 117.13% and total cumulative return in cash totals $125,418.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,514/mo property income versus a $1,581/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-15 | Price change | $322,990 |
| 2025-04-13 | Price change | $319,990 |
| 2024-11-27 | Price change | $309,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Legend Homes
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A
