Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
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 1474 E Myrtle St, Fort Worth, TX, 76104 with 5% annual appreciation on a $165,000 basis while $1,321/mo rent supports operations. Total monthly income totals $1,321/mo and a $808/mo payment preserves $103/mo for cash returns. Annual cash flow comes to $1,231/yr on $54,698 deployed, and return on cash invested reaches 22.16% in year one. Equity gained on principal adds $1,065/yr, and five-year appreciation sums $45,586 alongside rental yield of 9.61%. Five-year ROI measures 116.52% and total cumulative return in cash totals $63,731.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,321/mo property income versus a $808/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1928
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 |
|---|---|---|
| 2025-01-30 | Listed for sale | $165,000 |
| 2021-03-31 | Sold | N/A |
| 2021-03-23 | Pending sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3275.90 | -7.15% | $145,992 | -6.37% |
| 2023-02-13 | $3528.14 | 21.78% | $155,921 | 39.90% |
| 2022-02-13 | $2897.25 | 283.04% | $111,450 | 9.26% |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Cid Bobadilla • Eco Agent Realty International
Mls Name: NTREIS
Mls ID: #20831236
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.
