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 1705 N Riverside Dr, Fort Worth, TX, 76111 priced at $275,000 pairs $3,678/mo rent with $1,658/mo cash flow after a $1,346/mo payment. Total monthly income equals $3,678/mo, and annual cash flow comes to $19,893/yr on $91,163 invested. Return on cash invested is 41.73% in year one, and rental yield stands at 16.05% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 221.39% and total cumulative return in cash reaches $201,827. For financing, Ziffy Mortgage’s DSCR program evaluates $3,678/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1947
0.18 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Listed for rent | $2,100 |
| 2024-07-30 | Price change | $275,000 |
| 2024-06-24 | Price change | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5340.13 | 15.37% | $236,000 | 32.55% |
| 2022-08-15 | $4628.57 | 19.58% | $178,049 | 23.65% |
| 2021-08-15 | $3870.72 | -2.01% | $144,000 | N/A |
Listed by: Beverly Ford • Berkshire HathawayHS Worldwide
Mls Name: NTREIS
Mls ID: #20655232
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.
