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 1124 S Adams St, Fort Worth, TX, 76104 listed at $425,000 pairs $4,802/mo rent with a $2,080/mo payment to leave $1,640/mo cash flow. Total monthly income runs $4,802/mo, and annual cash flow reaches $19,679/yr on $140,888 cash to close. Return on cash invested measures 33.88% in year one, and rental yield registers 13.56% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 179.37% and total cumulative return in cash totals $252,713. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,802/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2009
784.08 sqft lot
$N/A/sqft
$100 monthly 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $425,000 |
| 2011-09-11 | Listing removed | $2,200 |
| 2011-06-18 | Listed for rent | $2,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $7535.80 | -13.24% | $442,532 | 18.21% |
| 2022-08-30 | $8685.61 | -1.73% | $374,354 | 3.70% |
| 2021-08-30 | $8838.69 | 4.21% | $360,987 | 6.08% |
Listed by: Terri McCoy • Keller Williams Legacy
Mls Name: NTREIS
Mls ID: #20712223
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.
