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 1520 Barcus Cir, Fort Worth, TX, 76134 priced at $265,000 converts $1,956/mo rent into $72/mo cash flow after a $1,297/mo obligation. Total monthly income equals $1,956/mo, and annual cash flow totals $859/yr on $87,848 invested. Return on cash invested prints 20.89% in year one, and rental yield reads 8.86% against a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,215 by year five. Five-year ROI reaches 109.31% and total cumulative return in cash sums $96,027. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,956/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 1956
7,230 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2025-04-12 | Listed for sale | $265,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-12-06 | Listing removed | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $2917.17 | 19.00% | $132,025 | 21.86% |
| 2023-04-12 | $2451.44 | 10.13% | $108,338 | 26.52% |
| 2022-04-12 | $2226.02 | 9.12% | $85,630 | 12.83% |
Listed by: Courtney Sanchez • EC Legacy Realty
Mls Name: NTREIS
Mls ID: #20900049
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.
