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 2254 Fritz Allen St, Fort Worth, TX, 76114 listed at $295,000 pairs $2,359/mo rent with a $1,444/mo payment to leave $261/mo cash flow. Total monthly income runs $2,359/mo, and annual cash flow reaches $3,133/yr on $97,793 cash to close. Return on cash invested measures 23.11% in year one, and rental yield registers 9.6% at a $295,000 basis. Equity gained on principal adds $1,904/yr, and annual property appreciation at 5% supports $81,503 by year five. Five-year ROI tracks 121.28% and total cumulative return in cash totals $118,598. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,359/mo property income relative to a $1,444/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1951
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-09-24 | Listed for sale | $295,000 |
| 2024-10-14 | Listing removed | $129,900 |
| 2024-10-04 | Listed for sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-24 | $2977.20 | 9.89% | $128,671 | 3.44% |
| 2023-09-24 | $2709.17 | 63.59% | $124,395 | 26.41% |
| 2022-09-24 | $1656.09 | 4.92% | $98,407 | 15.00% |
Listed by: Kennith Jaramillo • Realty Of America, LLC
Mls Name: NTREIS
Mls ID: #21039510
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.
