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 1844 Junius St, Fort Worth, TX, 76103 priced at $230,000 pairs $2,334/mo rent with $605/mo cash flow after a $1,126/mo payment. Total monthly income equals $2,334/mo, and annual cash flow comes to $7,262/yr on $76,245 invested. Return on cash invested is 29.43% in year one, and rental yield stands at 12.18% on a $230,000 basis. Equity gained on principal adds $1,484/yr, and 5% annual appreciation accumulates to $63,545 by year five. Five-year ROI measures 155.71% and total cumulative return in cash reaches $118,723. For financing, Ziffy Mortgage’s DSCR program evaluates $2,334/mo property income against a $1,126/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1953
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Price change | $230,000 |
| 2024-10-27 | Listed for sale | $247,000 |
| 2023-04-27 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4933.30 | 5.22% | $219,856 | 6.10% |
| 2023-12-27 | $4688.66 | -5.22% | $207,209 | 8.89% |
| 2022-12-27 | $4946.69 | 10.77% | $190,286 | 14.53% |
Listed by: Melissa Hardy • Middleton Group Realty
Mls Name: NTREIS
Mls ID: #20761887
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.
