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 1509 Ems Rd W, Fort Worth, TX, 76116 listed at $529,000 pairs $3,692/mo rent with a $2,589/mo payment. Total monthly income runs $3,692/mo. Return on cash invested measures 19.58% in year one, and rental yield registers 8.38% at a $529,000 basis. Equity gained on principal adds $3,414/yr, and annual property appreciation at 5% supports $146,153 by year five. Five-year ROI tracks 102.28% and total cumulative return in cash totals $178,001. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,692/mo property income relative to a $2,589/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1976
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-01-12 | Price change | $529,000 |
| 2024-11-20 | Price change | $539,000 |
| 2024-10-23 | Listed for sale | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7022.32 | 6.28% | $397,485 | -9.69% |
| 2023-02-13 | $6607.38 | -14.11% | $440,111 | 31.79% |
| 2022-02-13 | $7693.05 | -6.20% | $333,959 | -0.58% |
Listed by: Lisa Bradberry • Niles Realty Group
Mls Name: NTREIS
Mls ID: #20761307
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.
