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 1037 E Bowie St, Fort Worth, TX, 76104 priced at $229,999 converts $2,082/mo rent into $446/mo cash flow after a $1,126/mo obligation. Total monthly income equals $2,082/mo, and annual cash flow totals $5,354/yr on $76,245 invested. Return on cash invested prints 26.93% in year one, and rental yield reads 10.86% against a $229,999 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation compiles into $63,544 by year five. Five-year ROI reaches 141.75% and total cumulative return in cash sums $108,078. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,082/mo property income covering a $1,126/mo payment, not borrower’s personal income.
Single Family
Built in 1956
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-10-15 | Price change | $229,999 |
| 2024-09-30 | Price change | $234,999 |
| 2024-09-06 | Listed for sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $47.04 | N/A | $119,283 | 49.69% |
| 2022-10-23 | N/A | N/A | $79,689 | 14.03% |
| 2021-10-23 | $36.89 | 67.38% | $69,887 | 1.06% |
Listed by: Jose Espinoza • Perla Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20721779
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.
