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 2017 Langston St, Fort Worth, TX, 76105 generates $2,094/mo in rent and, after a $1,273/mo payment, leaves $245/mo in cash flow. Total monthly income is $2,094/mo, and annual cash flow is $2,936/yr on $86,190 invested. Return on cash invested sits at 23.32% in year one, and rental yield is 9.66% on a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 122.33% and total cumulative return in cash sums $105,437. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,094/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
Date | Event | Price |
|---|---|---|
| 2025-06-14 | Listed for sale | $260,000 |
| 2018-05-03 | Listing removed | $137,700 |
| 2018-02-25 | Pending sale | $137,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-14 | $1606.20 | -31.41% | $261,990 | -2.37% |
| 2023-06-14 | $2341.80 | -19.41% | $268,344 | 36.28% |
| 2022-06-14 | $2905.90 | 1.35% | $196,908 | 9.38% |
Listed by: Joshua Hammonds • VETERANS LANDING REALTY
Mls Name: NTREIS
Mls ID: #20968845
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.
