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% |
Rental property for sale in Fort Worth at 2510 N Hughes Ave, Fort Worth, TX, 76103 priced at $325,000 converts $3,332/mo rent into $1,021/mo cash flow after a $1,591/mo obligation. Total monthly income equals $3,332/mo, and annual cash flow totals $12,247/yr on $107,738 invested. Return on cash invested prints 31.28% in year one, and rental yield reads 12.3% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 165.02% and total cumulative return in cash sums $177,793. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,332/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 1934
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-08-13 | Listed for sale | $325,000 |
| 2023-05-30 | Sold | N/A |
| 2023-05-10 | Pending sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5007.78 | 120.68% | $221,312 | 19.14% |
| 2022-08-14 | $2269.29 | -0.47% | $185,760 | 18.34% |
| 2021-08-14 | $2280.10 | 9.50% | $156,965 | 7.62% |
Listed by: James Keoughan • Allie Beth Allman & Associates
Mls Name: NTREIS
Mls ID: #20701199
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.
