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 2537 Red Draw Rd, Fort Worth, TX, 76177 uses $125,937 cash to close to unlock $3,039/yr annual cash flow and $253/mo monthly cash flow. Total monthly income runs $2,996/mo, and a $1,859/mo payment keeps the spread at $253/mo. Purchase price stands at $379,900, and rental yield measures 9.46% with $2,996/mo rent. Return on cash invested shows 22.32% in year one, and 5% annual appreciation builds toward $104,959 over five years. Five-year ROI reaches 117.16% and total cumulative return in cash records $147,545. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,996/mo property income covering a $1,859/mo payment rather than investor’s personal income.
Single Family
Built in 2019
6,708 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $379,900 |
| 2020-05-22 | Listing removed | $277,350 |
| 2020-04-22 | Pending sale | $277,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-19 | $2198.85 | -0.26% | $389,000 | 7.82% |
| 2023-04-19 | $2204.62 | -41.10% | $360,782 | 10.00% |
| 2022-04-19 | $3743.24 | -1.68% | $327,984 | 10.00% |
Listed by: Glenn Wegner • Lone Star Realty
Mls Name: NTREIS
Mls ID: #20906699
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.
