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 10257 Tustin Ter, Fort Worth, TX, 76108 offers a 11.42% rental yield on a $295,650 purchase with $2,814/mo rent. Total monthly income registers $2,814/mo, and a $1,447/mo payment leaves $614/mo available for distribution. Annual cash flow reaches $7,372/yr on $98,008 to close, and return on cash invested stands at 27.43% in year one. Equity gained on principal adds $1,908/yr while 5% annual appreciation supports $81,683 over five years. Portfolio math shows five-year ROI at 144.84% and total cumulative return in cash at $141,950. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,814/mo property income against a $1,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $295,650 |
| 2023-08-18 | Listing removed | N/A |
| 2023-07-07 | Listed for rent | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $6074.61 | 63.18% | $270,719 | 0.76% |
| 2023-06-11 | $3722.53 | -19.23% | $268,676 | 14.63% |
| 2022-06-11 | $4608.86 | 2.88% | $234,376 | 19.10% |
Listed by: Judith Muteba • United Real Estate
Mls Name: NTREIS
Mls ID: #20961778
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.
