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 1224 E Hattie St, Fort Worth, TX, 76104 listed at $190,000 pairs $1,830/mo rent with a $930/mo payment to leave $479/mo cash flow. Total monthly income runs $1,830/mo, and annual cash flow reaches $5,746/yr on $62,985 cash to close. Return on cash invested measures 29.03% in year one, and rental yield registers 11.56% at a $190,000 basis. Equity gained on principal adds $1,226/yr, and annual property appreciation at 5% supports $52,494 by year five. Five-year ROI tracks 152.97% and total cumulative return in cash totals $96,348. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,830/mo property income relative to a $930/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1905
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 |
|---|---|---|
| 2025-06-02 | Listed for sale | $190,000 |
| 2014-04-21 | Sold | N/A |
| 2014-03-08 | Price change | $22,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $2109.15 | -2.89% | $93,996 | -2.07% |
| 2023-06-03 | $2171.95 | 20.55% | $95,986 | 38.49% |
| 2022-06-03 | $1801.71 | 17.94% | $69,307 | 21.95% |
Listed by: Michael Garner • Fathom Realty
Mls Name: NTREIS
Mls ID: #20955533
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.
