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 2509 Campbell St, Fort Worth, TX, 76105 uses $39,033 cash to close to unlock $780/yr annual cash flow and $65/mo monthly cash flow. Total monthly income runs $902/mo, and a $576/mo payment keeps the spread at $65/mo. Purchase price stands at $117,747, and rental yield measures 9.19% with $902/mo rent. Return on cash invested shows 21.91% in year one, and 5% annual appreciation builds toward $32,531 over five years. Five-year ROI reaches 114.75% and total cumulative return in cash records $44,792. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $902/mo property income covering a $576/mo payment rather than investor’s personal income.
Single Family
Built in 1925
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
Date | Event | Price |
|---|---|---|
| 2025-09-07 | Listed for sale | $117,747 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-07 | $0.94 | N/A | $95,127 | 2.06% |
| 2023-09-07 | N/A | N/A | $93,211 | 38.06% |
| 2022-09-07 | $573.99 | -16.33% | $67,517 | 14.02% |
Listed by: Kenneth Gross • IP Realty, LLC
Mls Name: NTREIS
Mls ID: #21053307
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.
