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 204 N Bugle Dr, Fort Worth, TX, 76108 listed at $265,000 pairs $3,954/mo rent with a $1,297/mo payment to leave $2,070/mo cash flow. Total monthly income runs $3,954/mo, and annual cash flow reaches $24,835/yr on $87,848 cash to close. Return on cash invested measures 48.18% in year one, and rental yield registers 17.9% at a $265,000 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,215 by year five. Five-year ROI tracks 255.66% and total cumulative return in cash totals $224,595. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,954/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1985
6,538 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-08-12 | Price change | $265,000 |
| 2024-08-05 | Price change | $270,000 |
| 2024-07-25 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $240,553 | 24.71% |
| 2022-08-14 | N/A | N/A | $192,888 | 9.06% |
| 2021-08-14 | $3746.67 | 11.99% | $176,871 | 13.23% |
Listed by: Joshua Hutson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20684533
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.
