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 1133 Takeoff Ave, Fort Worth, TX, 76131 uses $104,088 cash to close to unlock $2,822/yr annual cash flow and $235/mo monthly cash flow. Total monthly income runs $2,514/mo, and a $1,537/mo payment keeps the spread at $235/mo. Purchase price stands at $313,990, and rental yield measures 9.61% with $2,514/mo rent. Return on cash invested shows 22.62% in year one, and 5% annual appreciation builds toward $86,750 over five years. Five-year ROI reaches 118.82% and total cumulative return in cash records $123,672. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,514/mo property income covering a $1,537/mo payment rather than investor’s personal income.
Single Family
Built in 2023
5,998 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Price change | $313,990 |
| 2024-04-09 | Price change | $314,990 |
| 2024-03-28 | Price change | $322,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1270.95 | N/A | $52,500 | N/A |
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20677198
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.
