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 2313 Gelbray Pl, Fort Worth, TX, 76131 offers a 10.36% rental yield on a $395,000 purchase with $3,409/mo rent. Total monthly income registers $3,409/mo, and a $1,933/mo payment leaves $486/mo available for distribution. Annual cash flow reaches $5,834/yr on $130,943 to close, and return on cash invested stands at 24.36% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 128.35% and total cumulative return in cash at $168,066. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,409/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
5,488 sqft lot
$N/A/sqft
$172 quarterly 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 |
|---|---|---|
| 2025-03-29 | Listed for sale | $395,000 |
| 2025-03-25 | Listing removed | $394,000 |
| 2025-03-17 | Price change | $394,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-30 | $7240.61 | 8.26% | $447,771 | -0.09% |
| 2023-03-30 | $6688.06 | -12.94% | $448,168 | 22.44% |
| 2022-03-30 | $7681.76 | 3.87% | $366,037 | 20.36% |
Listed by: Michelle Montemayor • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20883269
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.
