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 1812 Calais Rd, Fort Worth, TX, 76116 priced at $450,000 converts $3,917/mo rent into $717/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,917/mo, and annual cash flow totals $8,598/yr on $149,175 invested. Return on cash invested prints 25.67% in year one, and rental yield reads 10.45% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 134.97% and total cumulative return in cash sums $201,342. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,917/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 1968
0.30 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 |
|---|---|---|
| 2025-01-14 | Listed for sale | $450,000 |
| 2024-11-24 | Listing removed | $449,000 |
| 2024-11-20 | Contingent | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2867.11 | -43.40% | $530,686 | -2.35% |
| 2023-02-13 | $5065.53 | -2.28% | $543,449 | 15.62% |
| 2022-02-13 | $5183.86 | 1.91% | $470,027 | 13.96% |
Listed by: Kellie Bullinger • League Real Estate
Mls Name: NTREIS
Mls ID: #20815608
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.
