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 Shakopee St, Fort Worth, TX, 76179 listed at $365,000 pairs $2,972/mo rent with a $1,786/mo payment to leave $89/mo cash flow. Total monthly income runs $2,972/mo, and annual cash flow reaches $1,073/yr on $120,998 cash to close. Return on cash invested measures 20.8% in year one, and rental yield registers 9.77% at a $365,000 basis. Equity gained on principal adds $2,355/yr, and annual property appreciation at 5% supports $100,843 by year five. Five-year ROI tracks 109.85% and total cumulative return in cash totals $132,919. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,972/mo property income relative to a $1,786/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
8,058 sqft lot
$N/A/sqft
$720 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $365,000 |
| 2023-07-21 | Sold | N/A |
| 2023-07-19 | Pending sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $8788.28 | 3.65% | $345,930 | 6.12% |
| 2023-04-11 | $8478.66 | 4.53% | $325,993 | 16.78% |
| 2022-04-11 | $8111.44 | 503.57% | $279,156 | 513.53% |
Listed by: Christie Cannon • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20899423
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.
