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 1106 E Terrell Ave, Fort Worth, TX, 76104 at $178,000 posts ROI 22.32% with $118/mo cash flow from $1,384/mo rent. Total monthly income equals $1,384/mo, and annual cash flow records $1,421/yr on $59,007 to close. Return on cash invested measures 22.32% and rental yield reads 9.33% at the current $178,000. Equity gained on principal adds $1,149/yr, and 5% annual appreciation supports $49,178 by year five. Five-year ROI prints 117% and total cumulative return in cash totals $69,037.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,384/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1925
5,488 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vinay Bansal • Reputed Brokerage
Mls Name: NTREIS
Mls ID: #21036981
