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 2233 Lucas Dr, Fort Worth, TX, 76112 offers a 9.7% rental yield on a $264,900 purchase with $2,142/mo rent. Total monthly income registers $2,142/mo, and a $1,297/mo payment leaves $258/mo available for distribution. Annual cash flow reaches $3,094/yr on $87,814 to close, and return on cash invested stands at 23.43% in year one. Equity gained on principal adds $1,709/yr while 5% annual appreciation supports $73,187 over five years. Portfolio math shows five-year ROI at 122.95% and total cumulative return in cash at $107,972. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,142/mo property income against a $1,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1964
6,490 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-12-12 | Price change | $264,900 |
| 2024-12-03 | Listed for sale | $269,900 |
| 2024-09-12 | Listing removed | $1,895 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $93.81 | -6.40% | $246,372 | 0.17% |
| 2023-02-13 | $100.22 | N/A | $245,966 | 38.28% |
| 2022-02-13 | N/A | N/A | $177,878 | 10.55% |
Listed by: Gabe Waldrep • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20789022
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.
