1300 E Baltimore Ave, Fort Worth, TX, 76104 | $549/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1300 E Baltimore Ave, Fort Worth, TX, 76104 | $549/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1207 sft

1224 Colvin St, Fort Worth, TX, 76104

3 Bed
2 Bath
1207 sft

1224 Colvin Ave, Fort Worth, TX, 76104

3 Bed
2 Bath
960 sft

1240 E Harvey Ave, Fort Worth, TX, 76104

3 Bed
3 Bath
1324 sft

924 E Bowie St, Fort Worth, TX, 76104

Nearby investment properties with comparable prices

3 Bed
2 Bath
1155 sft

5743 Cedar Creek Dr, Benbrook, TX, 76109

4 Bed
2 Bath
1212 sft

1417 Hamsted St, Fort Worth, TX, 76115

3 Bed
2 Bath
1552 sft

5624 Waltham Ave, Fort Worth, TX, 76133

3 Bed
2 Bath
1536 sft

1030 Kane St, Benbrook, TX, 76126

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 1300 E Baltimore Ave, Fort Worth, TX, 76104 generates $2,220/mo in rent and, after a $1,150/mo payment, leaves $549/mo in cash flow. Total monthly income is $2,220/mo, and annual cash flow is $6,589/yr on $77,902 invested. Return on cash invested sits at 28.37% in year one, and rental yield is 11.34% on a $234,999 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 149.47% and total cumulative return in cash sums $116,440. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,220/mo property income rather than buyer’s personal income.

Single Family

Built in 1932

6,011 sqft lot

$N/A/sqft

No HOA

More details about the property

OPEN TO OWNER FINANCING with 20% down! Come see this amazing, fully renovated 3 bedroom, 2 full bath home situated on a corner lot! Offering approximately 1,200 sq ft, the list of renovations goes on and on, including: New Plumbing with Pex Pipes and PVC - Water Line from meter box to House, Shower, Tubs, Toilets, Fixtures, New Electrical including Breaker Box - Recessed Cans - Wiring - Fixtures, Pier and Beam Foundation Repair with limited Transferable Warranty, a brand-new HVAC system is scheduled for installation on Wednesday August 13th, New Roof with 30 Year Architectural Shingle, New Sub Floor and Flooring Throughout, All New Sheetrock, Tape, Float, Texture, Paint Throughout, New Kitchen Cabinets, Quartz Countertops, Hardware, New Water Heater, New Interior and Exterior Doors, New Double Pane Windows and Window Screens, Washer-Dryer Connections, Garbage Disposal, New Exterior House Trim and Whole House Paint, New Dog Ear Wooden Fence with Galvanized Post, Attic Door, New Bathroom Vanities, New Bathroom Tile and Kitchen Backsplash, New Shelving in Pantry and Closets and MORE! Schedule a tour today!...

Neighborhood Data

Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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