1315 Bessie St, Fort Worth, TX, 76104 | $381/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

1315 Bessie St, Fort Worth, TX, 76104 | $381/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1178 sft

6441 Locke Ave, Fort Worth, TX, 76116

3 Bed
2 Bath
1778 sft

1337 Royster Rd, Fort Worth, TX, 76134

4 Bed
2 Bath
1782 sft

1805 Gainsborough Way, Fort Worth, TX, 76134

3 Bed
2 Bath
1821 sft

6932 Lomo Alto Dr, Fort Worth, TX, 76132

Nearby investment properties with comparable prices

3 Bed
2 Bath
1510 sft

5425 Curzon Ave, Fort Worth, TX, 76107

2 Bed
1 Bath
952 sft

4711 Birchman Ave, Fort Worth, TX, 76107

4 Bed
2 Bath
1788 sft

2321 Marshville Rd, Fort Worth, TX, 76108

3 Bed
2 Bath
1440 sft

3905 Devonaire Dr, Aledo, TX, 76008

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

Investment property for sale in Fort Worth at 1315 Bessie St, Fort Worth, TX, 76104 listed at $305,000 pairs $2,550/mo rent with a $1,493/mo payment to leave $381/mo cash flow. Total monthly income runs $2,550/mo, and annual cash flow reaches $4,571/yr on $101,108 cash to close. Return on cash invested measures 24.43% in year one, and rental yield registers 10.03% at a $305,000 basis. Equity gained on principal adds $1,968/yr, and annual property appreciation at 5% supports $84,266 by year five. Five-year ROI tracks 128.28% and total cumulative return in cash totals $129,706. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,550/mo property income relative to a $1,493/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

5,488 sqft lot

$N/A/sqft

No HOA

More details about the property

Youve found your ideal new home with space to live, grow, and thrive! This beautifully designed layout offers an airy, open feel with room for everyone to spread out. From the inviting covered porches to the bright living room filled with natural light and a sleek fireplace, it's built for both comfort and style. The kitchen is a showstopper, featuring plenty of white cabinetry, gleaming quartz countertops, and ample storage to keep everything organized. Retreat to a peaceful primary suite featuring separate sinks, a tiled walk-in shower, and a large walk-in closet. Secondary bedrooms also shine with generous closet space, and thoughtful storage space is found throughout the home. Landscaping will include sod installation for the front and back yards, along with a concrete driveway on the front left side of the house. The house will be completed within 30 days. Enjoy peace of mind with a builder warranty and unbeatable convenience, with downtown just minutes away and easy access to highways 287, I-30, and I-35. Entertainment, dining, and daily commutes are all within effortless reach. Don't miss the chance to make this spacious, well-appointed home yours!

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