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 205 E Fogg St, Fort Worth, TX, 76110 with 5% annual appreciation on a $179,900 basis while $1,439/mo rent supports operations. Total monthly income totals $1,439/mo and a $881/mo payment preserves $159/mo for cash returns. Annual cash flow comes to $1,911/yr on $59,637 deployed, and return on cash invested reaches 23.11% in year one. Equity gained on principal adds $1,161/yr, and five-year appreciation sums $49,703 alongside rental yield of 9.6%. Five-year ROI measures 121.27% and total cumulative return in cash totals $72,321.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,439/mo property income versus a $881/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1960
6,011 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 |
|---|---|---|
| 2025-02-25 | Listed for sale | $179,900 |
| 2025-02-03 | Pending sale | $179,900 |
| 2025-01-22 | Listed for sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-21 | $2887.94 | 1630.55% | $128,703 | -2.50% |
| 2023-04-21 | $166.88 | N/A | $132,008 | 35.42% |
| 2022-04-21 | N/A | N/A | $97,481 | 11.96% |
Listed by: Justin Brown • Perpetual Realty Group LLC
Mls Name: NTREIS
Mls ID: #20821841
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.
