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 1422 E Magnolia Ave, Fort Worth, TX, 76104 generates $2,933/mo in rent and, after a $1,542/mo payment, leaves $693/mo in cash flow. Total monthly income is $2,933/mo, and annual cash flow is $8,313/yr on $104,422 invested. Return on cash invested sits at 27.87% in year one, and rental yield is 11.17% on a $314,999 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,028 over five years. Five-year ROI reaches 146.76% and total cumulative return in cash sums $153,245. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,933/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
6,272 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 |
|---|---|---|
| 2025-02-04 | Price change | $314,999 |
| 2025-01-16 | Price change | $317,999 |
| 2025-01-02 | Listed for sale | $319,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $18,750 | N/A |
| 2023-02-13 | N/A | N/A | $18,750 | 275.00% |
| 2022-02-13 | N/A | N/A | $5,000 | N/A |
Listed by: Keyla Rivera • HomeSmart
Mls Name: NTREIS
Mls ID: #20806907
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.
