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 2211 Honeysuckle Ave, Fort Worth, TX, 76111 priced at $335,000 pairs $4,681/mo rent with $2,204/mo cash flow after a $1,640/mo payment. Total monthly income equals $4,681/mo, and annual cash flow comes to $26,445/yr on $111,053 invested. Return on cash invested is 43.72% in year one, and rental yield stands at 16.77% on a $335,000 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,554 by year five. Five-year ROI measures 232.12% and total cumulative return in cash reaches $257,780. For financing, Ziffy Mortgage’s DSCR program evaluates $4,681/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1928
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $335,000 |
| 2023-09-07 | Listing removed | N/A |
| 2023-08-29 | Listed for sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $6696.26 | 1.26% | $295,932 | 16.33% |
| 2022-08-30 | $6613.25 | 8.35% | $254,395 | 12.04% |
| 2021-08-30 | $6103.37 | 8.50% | $227,060 | 10.73% |
Listed by: Don McGrath • Lovejoy Homes Realty, LLC.
Mls Name: NTREIS
Mls ID: #20713853
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.
