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 1012 E Baltimore Ave, Fort Worth, TX, 76104 priced at $199,990 pairs $3,220/mo rent with $1,688/mo cash flow after a $979/mo payment. Total monthly income equals $3,220/mo, and annual cash flow comes to $20,254/yr on $66,297 invested. Return on cash invested is 50.46% in year one, and rental yield stands at 19.32% on a $199,990 basis. Equity gained on principal adds $1,291/yr, and 5% annual appreciation accumulates to $55,254 by year five. Five-year ROI measures 268.6% and total cumulative return in cash reaches $178,073. For financing, Ziffy Mortgage’s DSCR program evaluates $3,220/mo property income against a $979/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1926
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-07-22 | Price change | $199,990 |
| 2024-07-11 | Price change | $217,500 |
| 2024-05-31 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4638.70 | N/A | $205,000 | 400.79% |
| 2022-08-15 | N/A | N/A | $40,935 | 9.27% |
| 2021-08-15 | N/A | N/A | $37,462 | 11.01% |
Listed by: Taran Mckenzie • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20632091
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
