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 1620 Warren Ln, Fort Worth, TX, 76112 generates $2,214/mo in rent and, after a $1,150/mo payment, leaves $543/mo in cash flow. Total monthly income is $2,214/mo, and annual cash flow is $6,517/yr on $77,903 invested. Return on cash invested sits at 28.27% in year one, and rental yield is 11.31% on a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 148.98% and total cumulative return in cash sums $116,056. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,214/mo property income rather than buyer’s personal income.
Single Family
Built in 1961
8,319 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $235,000 |
| 2017-08-03 | Sold | N/A |
| 2017-06-23 | Pending sale | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $2497.82 | 10.54% | $210,968 | 10.68% |
| 2023-03-28 | $2259.62 | -25.79% | $190,604 | 12.54% |
| 2022-03-28 | $3044.90 | 1.18% | $169,363 | 16.26% |
Listed by: Zyre Sullivan • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20884788
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.
