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 2001 S Jennings Ave, Fort Worth, TX, 76110 priced at $603,000 converts $4,438/mo rent into $89/mo cash flow after a $2,951/mo obligation. Total monthly income equals $4,438/mo, and annual cash flow totals $1,069/yr on $198,387 invested. Return on cash invested prints 20.6% in year one, and rental yield reads 8.83% against a $603,000 entry. Equity gained on principal adds $3,891/yr, while 5% annual appreciation compiles into $166,598 by year five. Five-year ROI reaches 107.88% and total cumulative return in cash sums $214,014. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,438/mo property income covering a $2,951/mo payment, not borrower’s personal income.
Condo
Built in 2016
5,009 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-10-01 | Listing removed | $635,000 |
| 2025-03-24 | Listed for sale | $635,000 |
| 2024-06-26 | Listing removed | $785,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $10743.70 | 19.00% | $541,243 | 35.65% |
| 2023-10-09 | $9028.47 | -0.69% | $399,000 | 14.10% |
| 2022-10-09 | $9090.83 | 35.28% | $349,701 | 39.88% |
Listed by: N/A • N/A
Mls Name: HomeSmart
Mls Provider:
Mls ID: #20578023
