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 213 Carroll St, Fort Worth, TX, 76107 priced at $649,900 pairs $5,165/mo rent with $393/mo cash flow after a $3,181/mo payment. Total monthly income equals $5,165/mo, and annual cash flow comes to $4,721/yr on $213,817 invested. Return on cash invested is 22.27% in year one, and rental yield stands at 9.54% on a $649,900 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,555 by year five. Five-year ROI measures 117% and total cumulative return in cash reaches $250,158. For financing, Ziffy Mortgage’s DSCR program evaluates $5,165/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2024
914.76 sqft lot
$N/A/sqft
$150 monthly 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 |
|---|---|---|
| 2025-09-16 | Price change | $649,900 |
| 2025-02-06 | Price change | $699,900 |
| 2024-10-04 | Price change | $759,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-10-09 | $1371.05 | N/A | $51,800 | N/A |
Listed by: Brit Ewers • Compass RE Texas, LLC.
Mls Name: NTREIS
Mls ID: #20956446
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.
