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 2116 Columbus Ave, Fort Worth, TX, 76164 generates $1,955/mo in rent and, after a $1,175/mo payment, leaves $187/mo in cash flow. Total monthly income is $1,955/mo, and annual cash flow is $2,249/yr on $79,560 invested. Return on cash invested sits at 22.74% in year one, and rental yield is 9.78% on a $240,000 entry. Equity gained on principal adds $1,549/yr, while 5% annual appreciation builds toward $66,308 over five years. Five-year ROI reaches 119.57% and total cumulative return in cash sums $95,126. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,955/mo property income rather than buyer’s personal income.
Multi Family
Built in 1920
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76164, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,259 (100%) |
| Owner Occupied HU | 2,758 (52.4%) |
| Renter Occupied HU | 2,119 (40.3%) |
| Vacant Housing Units | 382 ( 7.3%) |
| Median Home Value | $148,554 |
| Average Home Value | $181,575 |
Residential
4,745
Single Family
4,422
Multi-Family
323
Businesses
800
Date | Event | Price |
|---|---|---|
| 2025-01-02 | Listed for sale | $240,000 |
| 2016-07-16 | Sold | N/A |
| 2016-07-02 | Pending sale | $74,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4712.15 | 19.00% | $227,000 | 29.71% |
| 2023-02-13 | $3959.87 | -11.05% | $175,000 | 2.19% |
| 2022-02-13 | $4451.82 | 120.82% | $171,250 | 128.33% |
Listed by: Christian Padilla • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20805546
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.
