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 1612 E Leuda St, Fort Worth, TX, 76104 priced at $329,900 pairs $3,414/mo rent with $1,068/mo cash flow after a $1,615/mo payment. Total monthly income equals $3,414/mo, and annual cash flow comes to $12,813/yr on $109,362 invested. Return on cash invested is 31.62% in year one, and rental yield stands at 12.42% on a $329,900 basis. Equity gained on principal adds $2,129/yr, and 5% annual appreciation accumulates to $91,145 by year five. Five-year ROI measures 166.88% and total cumulative return in cash reaches $182,499. For financing, Ziffy Mortgage’s DSCR program evaluates $3,414/mo property income against a $1,615/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
5,749 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $329,900 |
| 2024-09-07 | Listing removed | $329,900 |
| 2024-08-17 | Price change | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-24 | $390.33 | 200.28% | $17,250 | 245.00% |
| 2022-10-24 | $129.99 | -3.29% | $5,000 | N/A |
| 2021-10-24 | $134.41 | -2.01% | $5,000 | N/A |
Listed by: Lucy Garcia • Ft Worth Trinity Homes, LLC
Mls Name: NTREIS
Mls ID: #20621098
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.
