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 1230 E Davis Ave, Fort Worth, TX, 76104 offers $1,693/mo rent that, after a $612/mo payment, leaves $804/mo cash flow. Total monthly income is $1,693/mo, and annual cash flow is $9,647/yr on $41,438 cash. Return on cash invested measures 43.19% in year one, and rental yield stands at 16.25% at a $125,000 entry. Equity gained on principal adds $807/yr while 5% annual appreciation compounds into $34,535 by year five. Five-year ROI records 228.91% and total cumulative return in cash reaches $94,853. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,693/mo property income versus a $612/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1922
6,621 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 |
|---|---|---|
| 2024-12-03 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1918.80 | -7.27% | $85,513 | -6.48% |
| 2023-12-27 | $2069.15 | 27.78% | $91,443 | 46.80% |
| 2022-12-27 | $1619.27 | 3.27% | $62,289 | 6.78% |
Listed by: Janet Lee • Janet S. Lee R.E. Service
Mls Name: NTREIS
Mls ID: #20789898
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.
