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 1601 E Leuda St, Fort Worth, TX, 76104 earns $385/mo cash flow from $2,152/mo rent with a $1,150/mo payment. Total monthly income totals $2,152/mo, and annual cash flow totals $4,614/yr on $77,903 capital. ROI tracks 25.83% on current figures, and rental yield reads 10.99% at a $235,000 purchase. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,926 over five years. Five-year ROI reaches 136.36% and total cumulative return in cash sums $106,228. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,152/mo property income instead of your personal income.
Single Family
Built in 2016
5,009 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 |
|---|---|---|
| 2025-07-24 | Listed for sale | $235,000 |
| 2025-07-02 | Listing removed | $1,850 |
| 2025-06-19 | Listed for rent | $1,850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $5059.77 | -1.07% | $225,492 | -0.24% |
| 2023-07-24 | $5114.46 | 16.44% | $226,027 | 33.77% |
| 2022-07-24 | $4392.33 | 78.99% | $168,962 | 25.73% |
Listed by: Albert Garcia • Hogan Park Realtors
Mls Name: NTREIS
Mls ID: #21008352
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.
