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 1312 Espada St, Fort Worth, TX, 76052 listed at $356,580 pairs $3,600/mo rent with a $1,745/mo payment to leave $1,065/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $12,775/yr on $118,206 cash to close. Return on cash invested measures 30.72% in year one, and rental yield registers 12.12% at a $356,580 basis. Equity gained on principal adds $2,301/yr, and annual property appreciation at 5% supports $98,516 by year five. Five-year ROI tracks 162% and total cumulative return in cash totals $191,500. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $1,745/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76052, Haslet, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,869 (100%) |
| Owner Occupied HU | 12,259 (82.4%) |
| Renter Occupied HU | 2,138 (14.4%) |
| Vacant Housing Units | 472 ( 3.2%) |
| Median Home Value | $441,156 |
| Average Home Value | $497,392 |
Residential
13,607
Single Family
13,101
Multi-Family
506
Businesses
605
Date | Event | Price |
|---|---|---|
| 2024-10-12 | Price change | $356,580 |
| 2024-10-08 | Listed for sale | $366,580 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $574.37 | N/A | $43,987 | N/A |
Listed by: Melissa Thompson • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A
