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 1321 W Hammond St, Fort Worth, TX, 76115 generates $1,455/mo in rent and, after a $893/mo payment, leaves $157/mo in cash flow. Total monthly income is $1,455/mo, and annual cash flow is $1,890/yr on $60,499 invested. Return on cash invested sits at 23.03% in year one, and rental yield is 9.57% on a $182,500 entry. Equity gained on principal adds $1,178/yr, while 5% annual appreciation builds toward $50,421 over five years. Five-year ROI reaches 120.85% and total cumulative return in cash sums $73,114. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,455/mo property income rather than buyer’s personal income.
Single Family
Built in 1937
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listed for sale | $182,500 |
| 2021-01-05 | Sold | N/A |
| 2019-10-18 | Listing removed | $1,095 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-07-25 | N/A | N/A | $75,044 | 74.14% |
| 2017-07-25 | $792.72 | -44.24% | $43,093 | -14.12% |
| 2016-07-25 | $1421.61 | 30.43% | $50,180 | 30.68% |
Listed by: Ray Chavez • The Michael Group Real Estate
Mls Name: NTREIS
Mls ID: #21013050
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.
