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 1800 Calais Rd, Fort Worth, TX, 76116 listed at $764,000 pairs $2,580/mo rent with a $3,739/mo payment. Total monthly income runs $2,580/mo. Return on cash invested measures 6.44% in year one, and rental yield registers 4.05% at a $764,000 basis. Equity gained on principal adds $4,930/yr, and annual property appreciation at 5% supports $211,079 by year five. Five-year ROI tracks 31.81% and total cumulative return in cash totals $79,965. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,580/mo property income relative to a $3,739/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
0.33 Acres 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 |
|---|---|---|
| 2024-10-04 | Price change | $764,000 |
| 2024-09-30 | Listed for sale | $811,700 |
| 2024-09-16 | Listing removed | $811,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $9289.01 | -12.04% | $541,391 | 14.61% |
| 2022-10-23 | $10559.95 | 4.80% | $472,358 | 15.30% |
| 2021-10-23 | $10075.97 | -7.77% | $409,670 | -5.72% |
Listed by: Heather Teems • League Real Estate
Mls Name: NTREIS
Mls ID: #20701413
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.
