1136 E Leuda StFort WorthTX76104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Fort Worth at 1136 E Leuda St, Fort Worth, TX, 76104 generates $848/mo in rent and, after a $538/mo payment, leaves $66/mo in cash flow. Total monthly income is $848/mo, and annual cash flow is $797/yr on $36,432 invested. Return on cash invested sits at 22.1% in year one, and rental yield is 9.26% on a $109,900 entry. Equity gained on principal adds $709/yr, while 5% annual appreciation builds toward $30,363 over five years. Five-year ROI reaches 115.86% and total cumulative return in cash sums $42,208. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $848/mo property income rather than buyer’s personal income.
Single Family
Built in 1922
5,009 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #21145263