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 1337 Royster Rd, Fort Worth, TX, 76134 listed at $275,000 pairs $2,551/mo rent with a $1,346/mo payment to leave $595/mo cash flow. Total monthly income runs $2,551/mo, and annual cash flow reaches $7,145/yr on $91,163 cash to close. Return on cash invested measures 27.75% in year one, and rental yield registers 11.13% at a $275,000 basis. Equity gained on principal adds $1,775/yr, and annual property appreciation at 5% supports $75,977 by year five. Five-year ROI tracks 146.1% and total cumulative return in cash totals $133,187. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,551/mo property income relative to a $1,346/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-06-01 | Listed for sale | $275,000 |
| 2014-12-05 | Listing removed | $81,000 |
| 2014-09-17 | Listed for sale | $81,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-01 | $4463.10 | 9.41% | $274,201 | 2.43% |
| 2023-06-01 | $4079.17 | -18.24% | $267,698 | 18.99% |
| 2022-06-01 | $4989.01 | 0.34% | $224,977 | 6.69% |
Listed by: Michelle Pina • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20954013
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.
