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 1348 E Davis Ave, Fort Worth, TX, 76104 generates $1,871/mo in rent and, after a $1,077/mo payment, leaves $306/mo in cash flow. Total monthly income is $1,871/mo, and annual cash flow is $3,676/yr on $72,930 invested. Return on cash invested sits at 24.95% in year one, and rental yield is 10.21% on a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation builds toward $60,782 over five years. Five-year ROI reaches 131.11% and total cumulative return in cash sums $95,615. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,871/mo property income rather than buyer’s personal income.
Single Family
Built in 1926
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| 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 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-11-30 | Listed for sale | $220,000 |
| 2005-03-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $778.43 | -64.50% | $90,473 | -6.64% |
| 2023-02-13 | $2192.74 | 26.66% | $96,905 | 45.51% |
| 2022-02-13 | $1731.23 | 3.38% | $66,596 | 6.90% |
Listed by: Jazmin Arreola • CitiHomes Realty Group
Mls Name: NTREIS
Mls ID: #20787745
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.
