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 1507 Langston St, Fort Worth, TX, 76105 offers a 9.65% rental yield on a $317,900 purchase with $2,557/mo rent. Total monthly income registers $2,557/mo, and a $1,556/mo payment leaves $296/mo available for distribution. Annual cash flow reaches $3,556/yr on $105,384 to close, and return on cash invested stands at 23.28% in year one. Equity gained on principal adds $2,051/yr while 5% annual appreciation supports $87,830 over five years. Portfolio math shows five-year ROI at 122.16% and total cumulative return in cash at $128,740. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,557/mo property income against a $1,556/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
9,060 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
Date | Event | Price |
|---|---|---|
| 2025-08-09 | Listed for sale | $317,900 |
| 2025-07-26 | Listing removed | $270,000 |
| 2025-07-20 | Price change | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | $567.37 | N/A | $27,144 | N/A |
| 2023-08-09 | N/A | N/A | $27,144 | 442.88% |
| 2022-08-09 | N/A | N/A | $5,000 | N/A |
Listed by: Theresa Galloway • Texas Lone Star, REALTORS
Mls Name: NTREIS
Mls ID: #21026073
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.
