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 1605 Carl St, Fort Worth, TX, 76103 generates $2,552/mo in rent and, after a $538/mo payment, leaves $1,665/mo in cash flow. Total monthly income is $2,552/mo, and annual cash flow is $19,984/yr on $36,465 invested. Return on cash invested sits at 74.71% in year one, and rental yield is 27.84% on a $110,000 entry. Equity gained on principal adds $710/yr, while 5% annual appreciation builds toward $30,391 over five years. Five-year ROI reaches 399.24% and total cumulative return in cash sums $145,584. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,552/mo property income rather than buyer’s personal income.
Single Family
Built in 1976
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-10-22 | Price change | $110,000 |
| 2024-10-21 | Price change | $130,000 |
| 2024-10-18 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3084.60 | -21.45% | $229,045 | 11.80% |
| 2022-10-23 | $3926.87 | 2.30% | $204,878 | 16.15% |
| 2021-10-23 | $3838.73 | 8.80% | $176,392 | 18.13% |
Listed by: Mark Donahew • Myers Jackson
Mls Name: NTREIS
Mls ID: #20758257
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.
