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 Messina Plan, The Retreat at Fossil Creek, Fort Worth, TX, 76131 uses $112,707 cash to close to unlock $1,156/yr annual cash flow and $96/mo monthly cash flow. Total monthly income runs $2,514/mo, and a $1,664/mo payment keeps the spread at $96/mo. Purchase price stands at $339,990, and rental yield measures 8.87% with $2,514/mo rent. Return on cash invested shows 20.93% in year one, and 5% annual appreciation builds toward $93,933 over five years. Five-year ROI reaches 109.57% and total cumulative return in cash records $123,495. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,514/mo property income covering a $1,664/mo payment rather than investor’s personal income.
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 | $339,990 |
| 2025-04-13 | Price change | $336,990 |
| 2024-11-27 | Price change | $326,990 |
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
