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 1103 E Leuda St, Fort Worth, TX, 76104 earns $1,645/mo cash flow from $3,743/mo rent with a $1,444/mo payment. Total monthly income totals $3,743/mo, and annual cash flow totals $19,741/yr on $97,793 capital. ROI tracks 40.1% on current figures, and rental yield reads 15.23% at a $295,000 purchase. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 over five years. Five-year ROI reaches 212.35% and total cumulative return in cash sums $207,662. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,743/mo property income instead of your personal income.
Single Family
Built in 2024
5,009 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 |
|---|---|---|
| 2024-07-03 | Listed for sale | $295,000 |
| 2022-02-16 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $339.44 | 161.13% | $15,000 | 200.00% |
| 2022-08-15 | $129.99 | -3.29% | $5,000 | N/A |
| 2021-08-15 | $134.41 | -2.01% | $5,000 | N/A |
Listed by: Nicole Maddox • Real Sense Real Estate
Mls Name: NTREIS
Mls ID: #20664017
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.
