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 1828 Jenson Rd, Fort Worth, TX, 76112 priced at $220,000 pairs $1,680/mo rent with $115/mo cash flow after a $1,077/mo payment. Total monthly income equals $1,680/mo, and annual cash flow comes to $1,384/yr on $72,930 invested. Return on cash invested is 21.81% in year one, and rental yield stands at 9.16% on a $220,000 basis. Equity gained on principal adds $1,420/yr, and 5% annual appreciation accumulates to $60,782 by year five. Five-year ROI measures 114.29% and total cumulative return in cash reaches $83,351. For financing, Ziffy Mortgage’s DSCR program evaluates $1,680/mo property income against a $1,077/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2025-04-19 | Listed for sale | $220,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-19 | $404.13 | -36.74% | $216,708 | 3.61% |
| 2023-04-19 | $638.87 | N/A | $209,148 | 20.02% |
| 2022-04-19 | N/A | N/A | $174,259 | 17.98% |
Listed by: Cheryl Belew • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20905311
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.
