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 2133 Blakely Ct, Fort Worth, TX, 76134 uses $117,417 cash to close to unlock $4,834/yr annual cash flow and $403/mo monthly cash flow. Total monthly income runs $2,922/mo, and a $1,734/mo payment keeps the spread at $403/mo. Purchase price stands at $354,200, and rental yield measures 9.9% with $2,922/mo rent. Return on cash invested shows 24.03% in year one, and 5% annual appreciation builds toward $97,859 over five years. Five-year ROI reaches 126.12% and total cumulative return in cash records $148,092. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,922/mo property income covering a $1,734/mo payment rather than investor’s personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-10-09 | Listing removed | $2,499 |
| 2025-08-28 | Listed for rent | $2,499 |
| 2025-08-16 | Listing removed | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $5526.87 | -12.17% | $322,815 | -7.77% |
| 2023-10-18 | $6292.43 | 0.98% | $350,000 | 26.64% |
| 2022-10-18 | $6231.19 | 4.41% | $276,382 | 10.48% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
