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 1822 Roberts Cut Off Rd, Fort Worth, TX, 76114 with 5% annual appreciation on a $249,999 basis while $3,948/mo rent supports operations. Total monthly income totals $3,948/mo and a $1,224/mo payment preserves $2,084/mo for cash returns. Annual cash flow comes to $25,011/yr on $82,875 deployed, and return on cash invested reaches 50.09% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,070 alongside rental yield of 18.95%. Five-year ROI measures 266.37% and total cumulative return in cash totals $220,750.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,948/mo property income versus a $1,224/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1945
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Listed for sale | $249,999 |
| 2025-03-01 | Listing removed | $2,199 |
| 2025-02-22 | Listed for rent | $2,199 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $5177.62 | 2.28% | $213,213 | 1.07% |
| 2023-05-27 | $5061.96 | 13.60% | $210,953 | 30.31% |
| 2022-05-27 | $4456.10 | 52.41% | $161,887 | 47.17% |
Listed by: Mina Hemani • Alna Realty
Mls Name: NTREIS
Mls ID: #20935957
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.
