1117 E Harvey AveFort WorthTX76104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 1117 E Harvey Ave, Fort Worth, TX, 76104 with 5% annual appreciation on a $230,000 basis while $2,018/mo rent supports operations. Total monthly income totals $2,018/mo and a $1,126/mo payment preserves $382/mo for cash returns. Annual cash flow comes to $4,586/yr on $76,245 deployed, and return on cash invested reaches 25.92% in year one. Equity gained on principal adds $1,484/yr, and five-year appreciation sums $63,545 alongside rental yield of 10.53%. Five-year ROI measures 136.37% and total cumulative return in cash totals $103,975.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,018/mo property income versus a $1,126/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1946
6,011 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Krista Deveaux • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #21104757