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 2129 Blakely Ct, Fort Worth, TX, 76134 generates $3,536/mo in rent and, after a $1,810/mo payment, leaves $682/mo in cash flow. Total monthly income is $3,536/mo, and annual cash flow is $8,189/yr on $122,622 invested. Return on cash invested sits at 26.59% in year one, and rental yield is 11.47% on a $369,900 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 140.67% and total cumulative return in cash sums $172,498. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,536/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
5,967 sqft lot
$N/A/sqft
$175 semi-annually HOA
Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,373 (100%) |
| Owner Occupied HU | 5,934 (63.3%) |
| Renter Occupied HU | 3,001 (32.0%) |
| Vacant Housing Units | 438 ( 4.7%) |
| Median Home Value | $300,726 |
| Average Home Value | $318,461 |
Residential
9,311
Single Family
8,004
Multi-Family
1,307
Businesses
316
Date | Event | Price |
|---|---|---|
| 2024-10-12 | Price change | $369,900 |
| 2024-09-30 | Listed for sale | $374,900 |
| 2024-09-19 | Listing removed | $374,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $8473.37 | 9.49% | $344,744 | 22.99% |
| 2022-10-23 | $7739.04 | 8.47% | $280,309 | 11.14% |
| 2021-10-23 | $7134.86 | -2.81% | $252,213 | -0.21% |
Listed by: Kendra Crawford • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20635566
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.
