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 1105 Oak Forest Dr, Fort Worth, TX, 76114 generates $4,098/mo in rent and, after a $1,415/mo payment, leaves $2,042/mo in cash flow. Total monthly income is $4,098/mo, and annual cash flow is $24,509/yr on $95,804 invested. Return on cash invested sits at 45.49% in year one, and rental yield is 17.02% on a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 241.27% and total cumulative return in cash sums $231,146. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,098/mo property income rather than buyer’s personal income.
Single Family
Built in 1971
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $289,000 |
| 2019-10-18 | Sold | N/A |
| 2019-10-09 | Listing removed | $1,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | N/A | N/A | $208,935 | 16.39% |
| 2022-08-30 | $1385.56 | 2.50% | $179,511 | -0.90% |
| 2021-08-30 | $1351.75 | 2.46% | $181,149 | 2.40% |
Listed by: Stacy Hannon • DIY Realty
Mls Name: NTREIS
Mls ID: #20710838
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.
