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 1204 Constance Dr, Fort Worth, TX, 76131 earns $872/mo cash flow from $3,361/mo rent with a $1,713/mo payment. Total monthly income totals $3,361/mo, and annual cash flow totals $10,469/yr on $115,992 capital. ROI tracks 28.93% on current figures, and rental yield reads 11.53% at a $349,900 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,671 over five years. Five-year ROI reaches 152.47% and total cumulative return in cash sums $176,850. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,361/mo property income instead of your personal income.
Single Family
Built in 2013
5,488 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ashley Hightower • Texcel Real Estate, LLC
Mls Name: NTREIS
Mls ID: #21066053
