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 2513 Butterfield Dr, Fort Worth, TX, 76133 earns $319/mo cash flow from $2,056/mo rent with a $1,125/mo payment. Total monthly income totals $2,056/mo, and annual cash flow totals $3,829/yr on $76,212 capital. ROI tracks 24.93% on current figures, and rental yield reads 10.73% at a $229,900 purchase. Equity gained on principal adds $1,484/yr, and 5% annual appreciation supports $63,517 over five years. Five-year ROI reaches 131.63% and total cumulative return in cash sums $100,319. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,056/mo property income instead of your personal income.
Single Family
Built in 1985
4,704 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-05-02 | Listed for sale | $229,900 |
| 2022-02-08 | Listing removed | N/A |
| 2022-01-21 | Listed for rent | $1,795 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $5042.97 | -6.76% | $206,961 | -5.95% |
| 2023-05-03 | $5408.56 | 95.23% | $220,051 | 25.93% |
| 2022-05-03 | $2770.31 | 0.89% | $174,742 | 42.07% |
Listed by: Maribel Saldivar • Universal Realty Texas
Mls Name: NTREIS
Mls ID: #20919791
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.
