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 2005 May St, Fort Worth, TX, 76110 uses $98,456 cash to close to unlock $18,944/yr annual cash flow and $1,579/mo monthly cash flow. Total monthly income runs $3,691/mo, and a $1,454/mo payment keeps the spread at $1,579/mo. Purchase price stands at $297,000, and rental yield measures 14.91% with $3,691/mo rent. Return on cash invested shows 39.15% in year one, and 5% annual appreciation builds toward $82,056 over five years. Five-year ROI reaches 207.24% and total cumulative return in cash records $204,042. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,691/mo property income covering a $1,454/mo payment rather than investor’s personal income.
Single Family
Built in 1929
5,009 sqft 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 |
|---|---|---|
| 2024-11-13 | Listed for sale | $297,000 |
| 2024-11-06 | Pending sale | $297,000 |
| 2024-10-31 | Contingent | $297,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $2067.76 | -4.75% | $92,151 | -3.95% |
| 2023-12-27 | $2170.84 | 10.63% | $95,937 | 27.10% |
| 2022-12-27 | $1962.19 | 46.98% | $75,481 | 51.97% |
Listed by: Angelica Vargas • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #20696924
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.
