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 Wisteria Plan, Rocky Creek Crossing, Fort Worth, TX, 76123 priced at $336,990 converts $2,367/mo rent into after a $1,649/mo obligation. Total monthly income equals $2,367/mo. Return on cash invested prints 19.6% in year one, and rental yield reads 8.43% against a $336,990 entry. Equity gained on principal adds $2,175/yr, while 5% annual appreciation compiles into $93,104 by year five. Five-year ROI reaches 102.42% and total cumulative return in cash sums $114,417. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,367/mo property income covering a $1,649/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Price change | $336,990 |
| 2025-02-01 | Listed for sale | $364,990 |
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
