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% |
Investment property for sale in Fort Worth at 2004 Graham Ranch Rd, Fort Worth, TX, 76134 uses $102,765 cash to close to unlock $4,810/yr annual cash flow and $401/mo monthly cash flow. Total monthly income runs $2,605/mo, and a $1,517/mo payment keeps the spread at $401/mo. Purchase price stands at $310,000, and rental yield measures 10.08% with $2,605/mo rent. Return on cash invested shows 24.59% in year one, and 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 129.14% and total cumulative return in cash records $132,715. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,605/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 2010
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
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: Melody Perkins • EXP REALTY
Mls Name: NTREIS
Mls ID: #20985043
