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 1037 E Powell Ave, Fort Worth, TX, 76104 offers a 11.32% rental yield on a $250,000 purchase with $2,359/mo rent. Total monthly income registers $2,359/mo, and a $1,224/mo payment leaves $410/mo available for distribution. Annual cash flow reaches $4,925/yr on $82,875 to close, and return on cash invested stands at 25.85% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,070 over five years. Portfolio math shows five-year ROI at 136.84% and total cumulative return in cash at $113,410. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,359/mo property income against a $1,224/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
6,011 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 |
|---|---|---|
| 2025-05-09 | Listed for sale | $250,000 |
| 2025-04-08 | Listing removed | $250,000 |
| 2025-02-07 | Price change | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $6194.03 | -6.82% | $276,041 | -6.04% |
| 2023-05-09 | $6647.58 | 16.34% | $293,781 | 33.65% |
| 2022-05-09 | $5714.10 | 6.06% | $219,807 | 9.67% |
Listed by: Lizbeth Rodriguez • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #20837333
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.
