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 103 Live Oak Rd, Fort Worth, TX, 76135 priced at $600,000 converts $2,599/mo rent into after a $2,937/mo obligation. Total monthly income equals $2,599/mo. Return on cash invested prints 9.92% in year one, and rental yield reads 5.2% against a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 50.46% and total cumulative return in cash sums $99,600. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,599/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Single Family
Built in 1953
1.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-01-18 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9353.73 | 26.57% | $467,465 | 27.75% |
| 2023-02-13 | $7390.40 | 5.48% | $365,921 | 19.21% |
| 2022-02-13 | $7006.73 | 109.43% | $306,963 | -3.78% |
Listed by: Sue Vesta • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #20821047
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.
