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 1132 E Hattie St, Fort Worth, TX, 76104 generates $1,162/mo in rent and, after a $710/mo payment, leaves $76/mo in cash flow. Total monthly income is $1,162/mo, and annual cash flow is $909/yr on $48,068 invested. Return on cash invested sits at 21.8% in year one, and rental yield is 9.62% on a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation builds toward $40,061 over five years. Five-year ROI reaches 114.71% and total cumulative return in cash sums $55,136. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,162/mo property income rather than buyer’s personal income.
Single Family
Built in 1920
5,009 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $145,000 |
| 2023-01-06 | Listing removed | N/A |
| 2023-01-04 | Listed for rent | $1,330 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $3064.81 | -8.83% | $136,585 | -8.06% |
| 2023-04-01 | $3361.69 | N/A | $148,565 | 24.33% |
| 2022-04-01 | N/A | N/A | $119,497 | 125.47% |
Listed by: Desiree Moellenkamp • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20887221
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.
