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 1253 E Ramsey Ave, Fort Worth, TX, 76104 priced at $250,000 pairs $2,117/mo rent with $263/mo cash flow after a $1,224/mo payment. Total monthly income equals $2,117/mo, and annual cash flow comes to $3,153/yr on $82,875 invested. Return on cash invested is 23.71% in year one, and rental yield stands at 10.16% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 124.86% and total cumulative return in cash reaches $103,474. For financing, Ziffy Mortgage’s DSCR program evaluates $2,117/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
6,011 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 |
|---|---|---|
| 2025-05-09 | Listed for sale | $250,000 |
| 2021-03-24 | Listing removed | N/A |
| 2019-03-27 | Listing removed | $142,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $5062.67 | -6.93% | $225,621 | -6.15% |
| 2023-05-09 | $5439.76 | 18.55% | $240,403 | 36.20% |
| 2022-05-09 | $4588.56 | 6.48% | $176,511 | 10.10% |
Listed by: Diego Huerta • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #20930731
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.
