2404 Wilson Rd, Fort Worth, TX, 76112 | $379/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

2404 Wilson Rd, Fort Worth, TX, 76112 | $379/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1913 sft

3012 Santa Fe Trl, Fort Worth, TX, 76116

2 Bed
2 Bath
1779 sft

2204 6th Ave, Fort Worth, TX, 76110

3 Bed
2 Bath
1917 sft

3624 Wedghill Way, Fort Worth, TX, 76133

4 Bed
2 Bath
1824 sft

4220 Brambleton Pl, Forest Hill, TX, 76119

Nearby investment properties with comparable prices

4 Bed
2 Bath
2024 sft

3428 Montague St, Fort Worth, TX, 76119

5 Bed
5 Bath
2080 sft

3213 Avenue G, Fort Worth, TX, 76105

3 Bed
2 Bath
1332 sft

2736 Brea Canyon Rd, Fort Worth, TX, 76108

3 Bed
3 Bath
1768 sft

4811 Fitzhugh Ave, Fort Worth, TX, 76105

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 2404 Wilson Rd, Fort Worth, TX, 76112 earns $379/mo cash flow from $2,441/mo rent with a $1,419/mo payment. Total monthly income totals $2,441/mo, and annual cash flow totals $4,550/yr on $96,135 capital. ROI tracks 24.64% on current figures, and rental yield reads 10.1% at a $290,000 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,122 over five years. Five-year ROI reaches 129.46% and total cumulative return in cash sums $124,456. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,441/mo property income instead of your personal income.

Single Family

Built in 1947

10,323 sqft lot

$N/A/sqft

No HOA

More details about the property

Fully Renovated Home with Spacious Layout in East Fort Worth! Welcome to 2404 Wilson Road, a beautifully renovated 4-bedroom, 2-bathroom home offering 1,874 sq. ft. of modern living space, complete with a 2-car garage. Designed with an open floor concept, this home is perfect for todays lifestylecombining comfort, style, and functionality. Step inside to discover bright, open living spaces that flow seamlessly into the dining and kitchen areas. The kitchen features sleek, modern finishes and ample counter space, making it ideal for both everyday use and entertaining. Each bedroom is generously sized, while both bathrooms have been thoughtfully updated with contemporary touches. Outside, youll find a private backyard thats perfect for gatherings, relaxation, or gardening. Prime Location: Situated in East Fort Worth, this home provides quick access to I-30, I-820, and Loop 820, placing you just minutes from Downtown Fort Worth, Arlingtons entertainment district, parks, schools, and shopping centers. The combination of a convenient location and a quiet residential feel makes this property an excellent choice for families or professionals alike. This move-in ready home offers the perfect balance of modern updates, spacious design, and accessibility. Dont miss outschedule your private showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,210 (100%)
Owner Occupied HU	8,035 (44.1%)
Renter Occupied HU	8,664 (47.6%)
Vacant Housing Units	1,511 ( 8.3%)
Median Home Value	$268,312
Average Home Value	$319,616