








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 2049 Speckle Dr, Fort Worth, TX, 76131 listed at $450,000 pairs $3,137/mo rent with a $2,203/mo payment. Total monthly income runs $3,137/mo. Return on cash invested measures 18.75% in year one, and rental yield registers 8.37% at a $450,000 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,327 by year five. Five-year ROI tracks 98.1% and total cumulative return in cash totals $146,346. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,137/mo property income relative to a $2,203/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2013
7,840 sqft lot
$N/A/sqft
$960 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-08-28 | Listed for sale | $450,000 |
| 2018-05-05 | Sold | N/A |
| 2018-04-13 | Pending sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-28 | $6923.67 | 8.67% | $414,350 | -0.09% |
| 2023-08-28 | $6371.54 | -16.58% | $414,741 | 21.62% |
| 2022-08-28 | $7637.57 | 3.85% | $341,001 | 11.79% |



Listed by: Melissa Hardy • Century 21 Middleton
Mls Name: NTREIS
Mls ID: #21044115
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.