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 2313 Angoni Way, Fort Worth, TX, 76131 priced at $335,100 pairs $2,851/mo rent with $387/mo cash flow after a $1,640/mo payment. Total monthly income equals $2,851/mo, and annual cash flow comes to $4,640/yr on $111,086 invested. Return on cash invested is 24.09% in year one, and rental yield stands at 10.21% on a $335,100 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,582 by year five. Five-year ROI measures 126.78% and total cumulative return in cash reaches $140,836. For financing, Ziffy Mortgage’s DSCR program evaluates $2,851/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2012
5,488 sqft lot
$N/A/sqft
$31 monthly HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-10-10 | Listing removed | $345,990 |
| 2025-07-22 | Price change | $345,990 |
| 2025-05-10 | Listed for sale | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $6169.86 | 8.47% | $373,213 | -0.09% |
| 2023-10-21 | $5688.02 | -14.20% | $373,556 | 28.13% |
| 2022-10-21 | $6629.05 | 0.09% | $291,546 | 5.76% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
