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 The Lowry Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 priced at $331,990 pairs $2,726/mo rent with $365/mo cash flow after a $1,625/mo payment. Total monthly income equals $2,726/mo, and annual cash flow comes to $4,381/yr on $110,055 invested. Return on cash invested is 23.89% in year one, and rental yield stands at 9.85% on a $331,990 basis. Equity gained on principal adds $2,142/yr, and 5% annual appreciation accumulates to $91,723 by year five. Five-year ROI measures 125.42% and total cumulative return in cash reaches $138,035. For financing, Ziffy Mortgage’s DSCR program evaluates $2,726/mo property income against a $1,625/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2024-11-27 | Price change | $331,990 |
| 2024-09-11 | Price change | $329,990 |
| 2024-05-22 | Price change | $327,990 |
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
