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 1117 Calamian Dr, Fort Worth, TX, 76134 earns $439/mo cash flow from $2,220/mo rent with a $1,226/mo payment. Total monthly income totals $2,220/mo, and annual cash flow totals $5,265/yr on $83,041 capital. ROI tracks 26.25% on current figures, and rental yield reads 10.63% at a $250,500 purchase. Equity gained on principal adds $1,616/yr, and 5% annual appreciation supports $69,209 over five years. Five-year ROI reaches 138.06% and total cumulative return in cash sums $114,647. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,220/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-06-13 | Listing removed | $254,549 |
| 2025-06-10 | Price change | $254,549 |
| 2025-06-08 | Price change | $259,249 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
