233 Bellvue Dr, Fort Worth, TX, 76134 | $349/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

233 Bellvue Dr, Fort Worth, TX, 76134 | $349/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1929 sft

109 NE Timber Ridge Dr, Burleson, TX, 76028

3 Bed
2 Bath
1637 sft

801 NW James Cir, Burleson, TX, 76028

3 Bed
2 Bath
2270 sft

3113 Blue Hill Dr, Burleson, TX, 76028

3 Bed
2 Bath
2270 sft

3113 Blue Hill St, Burleson, TX, 76028

Nearby investment properties with comparable prices

3 Bed
2 Bath
1424 sft

401 Nita Ct, Crowley, TX, 76036

4 Bed
2 Bath
1580 sft

2513 Clarks Mill Ln, Fort Worth, TX, 76123

3 Bed
2 Bath
1389 sft

2521 Coldstream Dr, Fort Worth, TX, 76123

3 Bed
3 Bath
1579 sft

2612 Coldstream Dr, Fort Worth, TX, 76123

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 233 Bellvue Dr, Fort Worth, TX, 76134 with 5% annual appreciation on a $280,000 basis while $2,340/mo rent supports operations. Total monthly income totals $2,340/mo and a $1,370/mo payment preserves $349/mo for cash returns. Annual cash flow comes to $4,192/yr on $92,820 deployed, and return on cash invested reaches 24.43% in year one. Equity gained on principal adds $1,807/yr, and five-year appreciation sums $77,359 alongside rental yield of 10.03%. Five-year ROI measures 128.3% and total cumulative return in cash totals $119,085.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,340/mo property income versus a $1,370/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1960

10,585 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautifully updated and energy-efficient 3-bedroom, 2-bath home plus a dedicated office with over $75,000 in recent improvements! This Fort Worth gem at 233 Bellvue Drive combines comfort, style, and sustainability. Enjoy ultra-low electric bills averaging around $20 per month thanks to a $50,000+ paid off solar panel systema huge long-term savings for any homeowner. Major upgrades include a new HVAC system installed in 2022 and all-new energy-efficient windows replaced in 2023, ensuring year-round comfort and reduced utility costs. Inside, youll find bright, open living spaces filled with natural light and modern finishes throughout. The spacious layout is perfect for entertaining or relaxing, with an inviting flow between the living, dining, and kitchen areas. Outside, feel free to entertain the masses with your large covered patio and oversized backyard. Located in a quiet, established Hallmark neighborhood close to schools, shopping, and parks, this home offers both convenience and charm. Schedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76134, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,373 (100%)
Owner Occupied HU	5,934 (63.3%)
Renter Occupied HU	3,001 (32.0%)
Vacant Housing Units	438 ( 4.7%)
Median Home Value	$300,726
Average Home Value	$318,461