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 1015 W Bluff St, Fort Worth, TX, 76102 with 5% annual appreciation on a $559,000 basis while $6,576/mo rent supports operations. Total monthly income totals $6,576/mo and a $2,736/mo payment preserves $2,152/mo for cash returns. Annual cash flow comes to $25,827/yr on $183,911 deployed, and return on cash invested reaches 34.1% in year one. Equity gained on principal adds $3,607/yr, and five-year appreciation sums $154,441 alongside rental yield of 14.12%. Five-year ROI measures 181.22% and total cumulative return in cash totals $333,279.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,576/mo property income versus a $2,736/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1999
2,700 sqft lot
$N/A/sqft
$233 monthly HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Listed for sale | $559,000 |
| 2024-09-18 | Listing removed | $3,695 |
| 2024-09-04 | Price change | $2,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $11869.40 | 36.47% | $500,000 | 7.84% |
| 2023-05-27 | $8697.22 | -11.58% | $463,671 | 15.92% |
| 2022-05-27 | $9835.76 | -12.27% | $400,000 | N/A |
Listed by: Josh Mills • Relo Radar
Mls Name: NTREIS
Mls ID: #20945306
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.
