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 1209 W Broadus St, Fort Worth, TX, 76115 priced at $204,900 pairs $2,966/mo rent with $1,411/mo cash flow after a $1,003/mo payment. Total monthly income equals $2,966/mo, and annual cash flow comes to $16,934/yr on $67,924 invested. Return on cash invested is 44.84% in year one, and rental yield stands at 17.37% on a $204,900 basis. Equity gained on principal adds $1,322/yr, and 5% annual appreciation accumulates to $56,610 by year five. Five-year ROI measures 238.43% and total cumulative return in cash reaches $161,950. For financing, Ziffy Mortgage’s DSCR program evaluates $2,966/mo property income against a $1,003/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1952
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2024-08-18 | Listed for sale | $204,900 |
| 2020-05-07 | Sold | N/A |
| 2020-04-29 | Pending sale | $139,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4572.92 | 3.77% | $202,094 | 19.22% |
| 2022-08-30 | $4406.60 | 21.37% | $169,511 | 25.50% |
| 2021-08-30 | $3630.65 | 43.86% | $135,069 | 46.81% |
Listed by: Marta Alvarez • Monument Realty
Mls Name: NTREIS
Mls ID: #20706296
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.
