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 10504 Unity Dr, Fort Worth, TX, 76108 offers a 9.62% rental yield on a $338,000 purchase with $2,711/mo rent. Total monthly income registers $2,711/mo, and a $1,654/mo payment leaves $250/mo available for distribution. Annual cash flow reaches $3,003/yr on $112,047 to close, and return on cash invested stands at 22.59% in year one. Equity gained on principal adds $2,181/yr while 5% annual appreciation supports $93,383 over five years. Portfolio math shows five-year ROI at 118.68% and total cumulative return in cash at $132,974. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,711/mo property income against a $1,654/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
5,749 sqft lot
$N/A/sqft
$220 semi-annually 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 |
|---|---|---|
| 2025-07-04 | Listed for sale | $338,000 |
| 2025-07-02 | Listing removed | $338,999 |
| 2025-06-20 | Price change | $338,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-04 | $5861.38 | 8.91% | $329,059 | -3.44% |
| 2023-07-04 | $5382.07 | -15.73% | $340,779 | 17.17% |
| 2022-07-04 | $6386.90 | -6.61% | $290,833 | 19.29% |
Listed by: Alondra Duran • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #20990676
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.
