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 1841 Lucas Dr, Fort Worth, TX, 76112 generates $2,368/mo in rent and, after a $1,419/mo payment, leaves $306/mo in cash flow. Total monthly income is $2,368/mo, and annual cash flow is $3,677/yr on $96,102 invested. Return on cash invested sits at 23.73% in year one, and rental yield is 9.8% on a $289,900 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 124.59% and total cumulative return in cash sums $119,733. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,368/mo property income rather than buyer’s personal income.
Single Family
Built in 1957
6,229 sqft 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 |
|---|---|---|
| 2024-08-30 | Listed for sale | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4646.79 | 20.73% | $205,359 | 38.70% |
| 2022-10-23 | $3848.92 | 6.65% | $148,058 | 10.28% |
| 2021-10-23 | $3608.77 | 12.45% | $134,255 | 14.76% |
Listed by: Andrew Ngotho • Serene Heights LLC.
Mls Name: NTREIS
Mls ID: #20717207
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.
