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 1303 E Jefferson Ave, Fort Worth, TX, 76104 offers a 14.65% rental yield on a $180,000 purchase with $2,198/mo rent. Total monthly income registers $2,198/mo, and a $881/mo payment leaves $706/mo available for distribution. Annual cash flow reaches $8,474/yr on $59,670 to close, and return on cash invested stands at 34.11% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 181.83% and total cumulative return in cash at $108,497. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,198/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1929
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 |
|---|---|---|
| 2024-12-20 | Listed for sale | $180,000 |
| 2024-12-04 | Pending sale | $180,000 |
| 2024-11-19 | Price change | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5529.87 | 16.93% | $246,442 | 17.92% |
| 2023-12-27 | $4729.13 | 3.36% | $208,998 | 18.74% |
| 2022-12-27 | $4575.58 | 35.53% | $176,011 | 40.14% |
Listed by: Angelica Vargas • Monument Realty
Mls Name: NTREIS
Mls ID: #20717738
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.
