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 200 Arveson Ave, Fort Worth, TX, 76131 priced at $434,900 converts $3,372/mo rent into $279/mo cash flow after a $2,129/mo obligation. Total monthly income equals $3,372/mo, and annual cash flow totals $3,348/yr on $144,169 invested. Return on cash invested prints 22.23% in year one, and rental yield reads 9.3% against a $434,900 entry. Equity gained on principal adds $2,806/yr, while 5% annual appreciation compiles into $120,155 by year five. Five-year ROI reaches 116.49% and total cumulative return in cash sums $167,945. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,372/mo property income covering a $2,129/mo payment, not borrower’s personal income.
Single Family
Built in 2020
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brenda Blaser • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20991832
