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 205 Pecan St, Fort Worth, TX, 76102 priced at $1,500,000 converts $2,243/mo rent into after a $7,342/mo obligation. Total monthly income equals $2,243/mo. Return on cash invested prints -0.43% in year one, and rental yield reads 1.79% against a $1,500,000 entry. Equity gained on principal adds $9,679/yr, while 5% annual appreciation compiles into $414,422 by year five. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,243/mo property income covering a $7,342/mo payment, not borrower’s personal income.
Townhouse
Built in 1999
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Listed for sale | $1,500,000 |
| 2019-02-26 | Listing removed | $899,000 |
| 2018-12-26 | Pending sale | $899,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $16104.03 | 7.84% | $898,512 | 24.61% |
| 2023-02-13 | $14932.78 | -14.61% | $721,072 | 3.63% |
| 2022-02-13 | $17488.62 | -10.71% | $695,809 | -0.42% |
Listed by: Keith Vignola • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20780775
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.
