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 E Tucker St, Fort Worth, TX, 76104 uses $69,284 cash to close to unlock $15,632/yr annual cash flow and $1,303/mo monthly cash flow. Total monthly income runs $2,806/mo, and a $1,023/mo payment keeps the spread at $1,303/mo. Purchase price stands at $209,000, and rental yield measures 16.11% with $2,806/mo rent. Return on cash invested shows 42.47% in year one, and 5% annual appreciation builds toward $57,743 over five years. Five-year ROI reaches 225.16% and total cumulative return in cash records $156,002. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,806/mo property income covering a $1,023/mo payment rather than investor’s personal income.
Single Family
Built in 1999
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 |
|---|---|---|
| 2024-06-25 | Price change | $209,000 |
| 2024-05-18 | Listed for sale | $220,000 |
| 2018-11-02 | Listing removed | $102,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3674.19 | 11.02% | $162,376 | 27.54% |
| 2022-08-15 | $3309.63 | 46.58% | $127,313 | 51.56% |
| 2021-08-15 | $2257.92 | -2.01% | $84,000 | N/A |
Listed by: Patricia Reyna • Monument Realty
Mls Name: NTREIS
Mls ID: #20616256
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.
