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 1311 Eagle Dr, Fort Worth, TX, 76111 listed at $360,000 pairs $3,955/mo rent with a $1,762/mo payment to leave $1,395/mo cash flow. Total monthly income runs $3,955/mo, and annual cash flow reaches $16,740/yr on $119,340 cash to close. Return on cash invested measures 33.94% in year one, and rental yield registers 13.18% at a $360,000 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,461 by year five. Five-year ROI tracks 179.25% and total cumulative return in cash totals $213,921. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,955/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1946
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $360,000 |
| 2024-08-01 | Listing removed | N/A |
| 2024-06-07 | Price change | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4423.87 | -17.44% | $319,325 | 15.45% |
| 2022-08-15 | $5358.67 | 3.35% | $276,586 | 16.96% |
| 2021-08-15 | $5185.11 | N/A | $236,481 | 19.75% |
Listed by: Bernice Maez • Vivo Realty
Mls Name: NTREIS
Mls ID: #20690678
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.
