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 Wabash Ave, Fort Worth, TX, 76109 offers a 8.92% rental yield on a $675,000 purchase with $5,018/mo rent. Total monthly income registers $5,018/mo, and a $3,304/mo payment leaves $89/mo available for distribution. Annual cash flow reaches $1,067/yr on $222,075 to close, and return on cash invested stands at 20.54% in year one. Equity gained on principal adds $4,356/yr while 5% annual appreciation supports $186,490 over five years. Portfolio math shows five-year ROI at 107.66% and total cumulative return in cash at $239,091. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,018/mo property income against a $3,304/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1931
7,056 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Listed for sale | $675,000 |
| 2025-02-25 | Listing removed | $4,200 |
| 2024-10-07 | Listed for rent | $4,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $12748.55 | 16.79% | $568,147 | 17.77% |
| 2023-06-03 | $10915.98 | -11.52% | $482,416 | 1.65% |
| 2022-06-03 | $12337.04 | 4.28% | $474,575 | 7.83% |
Listed by: Steve Berry • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20869226
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.
