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 1016 E Shaw St, Fort Worth, TX, 76110 priced at $158,000 pairs $2,599/mo rent with $1,476/mo cash flow after a $773/mo payment. Total monthly income equals $2,599/mo, and annual cash flow comes to $17,709/yr on $52,377 invested. Return on cash invested is 53.72% in year one, and rental yield stands at 19.74% on a $158,000 basis. Equity gained on principal adds $1,020/yr, and 5% annual appreciation accumulates to $43,652 by year five. Five-year ROI measures 285.37% and total cumulative return in cash reaches $149,470. For financing, Ziffy Mortgage’s DSCR program evaluates $2,599/mo property income against a $773/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1949
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2024-08-05 | Price change | $158,000 |
| 2024-05-13 | Listed for sale | $160,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1117.54 | 48.14% | $49,388 | 70.19% |
| 2022-08-14 | $754.38 | 11.00% | $29,019 | 14.78% |
| 2021-08-14 | $679.61 | 0.72% | $25,283 | 2.79% |
Listed by: Cristina Ladinos • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20615281
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.
