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 1036 McKavett Dr, Fort Worth, TX, 76140 uses $86,190 cash to close to unlock $4,376/yr annual cash flow and $365/mo monthly cash flow. Total monthly income runs $2,214/mo, and a $1,273/mo payment keeps the spread at $365/mo. Purchase price stands at $260,000, and rental yield measures 10.22% with $2,214/mo rent. Return on cash invested shows 24.99% in year one, and 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 131.3% and total cumulative return in cash records $113,165. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,214/mo property income covering a $1,273/mo payment rather than investor’s personal income.
Single Family
Built in 2004
6,229 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2024-10-10 | Listed for sale | $260,000 |
| 2024-10-08 | Contingent | $260,000 |
| 2024-10-03 | Listed for sale | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2520.78 | 6.25% | $210,000 | 16.67% |
| 2022-10-23 | $2372.40 | 32.64% | $180,000 | 35.34% |
| 2021-10-23 | $1788.59 | -1.47% | $133,000 | N/A |
Listed by: Robbie Sweidel • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20744776
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.
