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 Hillcrest St, Fort Worth, TX, 76107 generates $5,503/mo in rent and, after a $3,549/mo payment, leaves $347/mo in cash flow. Total monthly income is $5,503/mo, and annual cash flow is $4,163/yr on $238,525 invested. Return on cash invested sits at 21.81% in year one, and rental yield is 9.11% on a $725,000 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 114.19% and total cumulative return in cash sums $272,381. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,503/mo property income rather than buyer’s personal income.
Single Family
Built in 1945
8,232 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listed for sale | $725,000 |
| 2011-08-04 | Sold | N/A |
| 2011-06-25 | Price change | $339,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-25 | $6534.70 | -28.30% | $652,145 | 9.47% |
| 2023-07-25 | $9114.46 | -1.51% | $595,742 | 13.05% |
| 2022-07-25 | $9254.35 | 1.03% | $526,981 | 7.97% |
Listed by: Roslyn Gauntt • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #21008193
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.
