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 1121 Hudgins Ave, Fort Worth, TX, 76111 with 5% annual appreciation on a $279,000 basis while $2,450/mo rent supports operations. Total monthly income totals $2,450/mo and a $1,366/mo payment preserves $466/mo for cash returns. Annual cash flow comes to $5,587/yr on $92,489 deployed, and return on cash invested reaches 25.95% in year one. Equity gained on principal adds $1,800/yr, and five-year appreciation sums $77,083 alongside rental yield of 10.54%. Five-year ROI measures 136.46% and total cumulative return in cash totals $126,211.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,450/mo property income versus a $1,366/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1940
7,318 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-11-26 | Price change | $279,000 |
| 2024-11-13 | Listed for sale | $289,000 |
| 2024-11-05 | Contingent | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3452.87 | 9.58% | $235,425 | 10.09% |
| 2023-12-27 | $3150.91 | -21.18% | $213,849 | 16.50% |
| 2022-12-27 | $3997.77 | -15.76% | $183,566 | 3.98% |
Listed by: Kallie Capps Ritchey • Ritchey Realty
Mls Name: NTREIS
Mls ID: #20707968
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.
