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 2112 Hudson St, Fort Worth, TX, 76103 with 5% annual appreciation on a $194,999 basis while $3,138/mo rent supports operations. Total monthly income totals $3,138/mo and a $954/mo payment preserves $1,676/mo for cash returns. Annual cash flow comes to $20,108/yr on $64,642 deployed, and return on cash invested reaches 51.02% in year one. Equity gained on principal adds $1,258/yr, and five-year appreciation sums $53,875 alongside rental yield of 19.31%. Five-year ROI measures 271.4% and total cumulative return in cash totals $175,438.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,138/mo property income versus a $954/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1928
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $194,999 |
| 2024-07-10 | Listing removed | N/A |
| 2024-06-11 | Listed for sale | $198,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4150.31 | 30.71% | $183,417 | 50.17% |
| 2022-08-30 | $3175.16 | 18.18% | $122,140 | 22.20% |
| 2021-08-30 | $2686.66 | 5.68% | $99,950 | 7.85% |
Listed by: Ana Cecilia Valdez • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20708499
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.
