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 1213 E Davis Ave, Fort Worth, TX, 76104 priced at $265,000 pairs $2,389/mo rent with $357/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,389/mo, and annual cash flow comes to $4,280/yr on $87,848 invested. Return on cash invested is 24.78% in year one, and rental yield stands at 10.82% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 130.92% and total cumulative return in cash reaches $115,011. For financing, Ziffy Mortgage’s DSCR program evaluates $2,389/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
6,490 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 |
|---|---|---|
| 2024-11-25 | Listed for sale | $265,000 |
| 2024-11-18 | Contingent | $265,000 |
| 2024-11-05 | Price change | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6173.99 | -6.78% | $275,148 | -5.99% |
| 2023-12-27 | $6622.99 | 16.93% | $292,694 | 34.33% |
| 2022-12-27 | $5664.18 | 6.04% | $217,887 | 9.65% |
Listed by: Jeanenne Kienle • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20742137
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.
