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 1613 Greendale Ct, Fort Worth, TX, 76112 with 5% annual appreciation on a $315,000 basis while $2,707/mo rent supports operations. Total monthly income totals $2,707/mo and a $1,542/mo payment preserves $467/mo for cash returns. Annual cash flow comes to $5,601/yr on $104,423 deployed, and return on cash invested reaches 25.27% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 10.31%. Five-year ROI measures 132.82% and total cumulative return in cash totals $138,689.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,707/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1972
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-12-10 | Price change | $315,000 |
| 2024-10-12 | Listed for sale | $319,000 |
| 2024-07-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-12-27 | $5018.18 | 333.81% | $182,932 | -1.82% |
| 2019-12-27 | $1156.78 | 326.07% | $186,330 | 41.74% |
| 2018-12-27 | $271.50 | -75.00% | $131,462 | -6.52% |
Listed by: James Spence • Stepstone Realty, LLC
Mls Name: NTREIS
Mls ID: #20748013
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.
