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 2103 Danner St, Fort Worth, TX, 76105 priced at $239,900 converts $2,989/mo rent into $1,283/mo cash flow after a $1,174/mo obligation. Total monthly income equals $2,989/mo, and annual cash flow totals $15,399/yr on $79,527 invested. Return on cash invested prints 39.27% in year one, and rental yield reads 14.95% against a $239,900 entry. Equity gained on principal adds $1,548/yr, while 5% annual appreciation compiles into $66,280 by year five. Five-year ROI reaches 207.94% and total cumulative return in cash sums $165,367. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,989/mo property income covering a $1,174/mo payment, not borrower’s personal income.
Single Family
Built in 1930
6,272 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 |
|---|---|---|
| 2024-07-24 | Listed for sale | $239,900 |
| 2024-07-19 | Contingent | $239,900 |
| 2024-07-03 | Price change | $239,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3483.25 | N/A | $153,937 | 37.75% |
| 2022-08-14 | N/A | N/A | $111,749 | 15.47% |
| 2021-08-14 | N/A | N/A | $96,780 | 23.16% |
Listed by: Sandra Lucero-Garner • HomeSmart
Mls Name: NTREIS
Mls ID: #20630061
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.
