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 1712 Dakar Rd W, Fort Worth, TX, 76116 offers a 10.56% rental yield on a $535,000 purchase with $4,709/mo rent. Total monthly income registers $4,709/mo, and a $2,619/mo payment leaves $904/mo available for distribution. Annual cash flow reaches $10,849/yr on $176,015 to close, and return on cash invested stands at 26.22% in year one. Equity gained on principal adds $3,452/yr while 5% annual appreciation supports $147,811 over five years. Portfolio math shows five-year ROI at 137.92% and total cumulative return in cash at $242,752. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,709/mo property income against a $2,619/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1963
9,844 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-08 | Price change | $535,000 |
| 2024-07-24 | Listed for sale | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3035.78 | -2.70% | $435,338 | 28.96% |
| 2022-08-14 | $3119.98 | 2.00% | $337,570 | -0.59% |
| 2021-08-14 | $3058.73 | 2.40% | $339,566 | 13.37% |
Listed by: Shilpa Vijayapuram • Story Real Estate
Mls Name: NTREIS
Mls ID: #20673415
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.
