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 2336 Bermont Red Ln, Fort Worth, TX, 76131 offers a 9.15% rental yield on a $358,000 purchase with $2,729/mo rent. Total monthly income registers $2,729/mo, and a $1,752/mo payment leaves $126/mo available for distribution. Annual cash flow reaches $1,513/yr on $118,677 to close, and return on cash invested stands at 21.18% in year one. Equity gained on principal adds $2,310/yr while 5% annual appreciation supports $98,909 over five years. Portfolio math shows five-year ROI at 111.14% and total cumulative return in cash at $131,898. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,729/mo property income against a $1,752/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
5,662 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $358,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $5839.95 | 8.55% | $356,028 | -4.73% |
| 2023-05-16 | $5379.92 | -14.67% | $373,707 | 20.39% |
| 2022-05-16 | $6304.73 | 3.42% | $310,408 | 17.51% |
Listed by: Sawsan Shmais • JPAR - Frisco
Mls Name: NTREIS
Mls ID: #20935108
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.
