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 2500 Aiken Ln, Fort Worth, TX, 76123 listed at $269,900 pairs $3,580/mo rent with a $1,321/mo payment to leave $1,641/mo cash flow. Total monthly income runs $3,580/mo, and annual cash flow reaches $19,689/yr on $89,472 cash to close. Return on cash invested measures 41.91% in year one, and rental yield registers 15.92% at a $269,900 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,568 by year five. Five-year ROI tracks 222.15% and total cumulative return in cash totals $198,762. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,580/mo property income relative to a $1,321/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
7,405 sqft lot
$N/A/sqft
$120 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Listed for sale | $269,900 |
| 2024-06-26 | Listing removed | N/A |
| 2024-05-30 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3405.95 | -20.56% | $274,796 | 11.64% |
| 2022-08-14 | $4287.58 | 3.10% | $246,142 | 19.93% |
| 2021-08-14 | $4158.51 | 8.24% | $205,239 | 10.95% |
Listed by: Du Phan • First Texas Realty
Mls Name: NTREIS
Mls ID: #20686608
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.
