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 2316 Hillcrest St, Fort Worth, TX, 76107 priced at $785,000 converts $2,880/mo rent into after a $3,842/mo obligation. Total monthly income equals $2,880/mo. Return on cash invested prints 7.3% in year one, and rental yield reads 4.4% against a $785,000 entry. Equity gained on principal adds $5,065/yr, while 5% annual appreciation compiles into $216,881 by year five. Five-year ROI reaches 36.48% and total cumulative return in cash sums $94,226. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,880/mo property income covering a $3,842/mo payment, not borrower’s personal income.
Single Family
Built in 2013
8,232 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Listed for sale | $785,000 |
| 2022-06-02 | Sold | N/A |
| 2022-04-22 | Contingent | $700,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $13562.61 | -18.95% | $700,348 | 3.52% |
| 2022-10-23 | $16733.57 | 2.14% | $676,536 | 11.00% |
| 2021-10-23 | $16383.57 | 10.69% | $609,508 | 4.38% |
Listed by: Nicole Clifton • League Real Estate
Mls Name: NTREIS
Mls ID: #20751841
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.
