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 1301 E Tucker St, Fort Worth, TX, 76104 priced at $280,000 converts $2,573/mo rent into $582/mo cash flow after a $1,370/mo obligation. Total monthly income equals $2,573/mo, and annual cash flow totals $6,988/yr on $92,820 invested. Return on cash invested prints 27.44% in year one, and rental yield reads 11.03% against a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation compiles into $77,359 by year five. Five-year ROI reaches 144.46% and total cumulative return in cash sums $134,085. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,573/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 2024
4,573 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 |
|---|---|---|
| 2025-01-29 | Price change | $280,000 |
| 2024-08-20 | Price change | $300,000 |
| 2024-08-02 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $306.76 | -0.83% | $13,671 | N/A |
| 2023-02-13 | $309.34 | 137.97% | $13,671 | 173.42% |
| 2022-02-13 | $129.99 | -3.29% | $5,000 | N/A |
Listed by: Don Lawyer • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20692381
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.
