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 1117 W Gambrell St, Fort Worth, TX, 76115 generates $1,636/mo in rent and, after a $905/mo payment, leaves $321/mo in cash flow. Total monthly income is $1,636/mo, and annual cash flow is $3,851/yr on $61,328 invested. Return on cash invested sits at 26.19% in year one, and rental yield is 10.61% on a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 137.72% and total cumulative return in cash sums $84,459. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,636/mo property income rather than buyer’s personal income.
Single Family
Built in 1925
10,672 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Price change | $185,000 |
| 2024-12-09 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $16.80 | -8.35% | $96,272 | -0.66% |
| 2023-02-13 | $18.33 | N/A | $96,916 | 34.21% |
| 2022-02-13 | N/A | N/A | $72,214 | 9.11% |
Listed by: Claudia Jimenez • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20792158
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.
