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 2557 Walsh Ct, Fort Worth, TX, 76109 priced at $1,285,000 pairs $10,066/mo rent with $337/mo cash flow after a $6,289/mo payment. Total monthly income equals $10,066/mo, and annual cash flow comes to $4,050/yr on $416,340 invested. Return on cash invested is 21.34% in year one, and rental yield stands at 9.4% on a $1,285,000 basis. Equity gained on principal adds $8,292/yr, and 5% annual appreciation accumulates to $355,022 by year five. Five-year ROI measures 112.29% and total cumulative return in cash reaches $467,494. For financing, Ziffy Mortgage’s DSCR program evaluates $10,066/mo property income against a $6,289/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
6,316 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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $1,285,000 |
| 2020-09-08 | Sold | N/A |
| 2020-08-25 | Pending sale | $1,044,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $28422.79 | -9.22% | $1,256,106 | 4.29% |
| 2022-08-15 | $31309.35 | 14.60% | $1,204,391 | 18.50% |
| 2021-08-15 | $27320.69 | N/A | $1,016,395 | 3.00% |
Listed by: Ashley Mooring • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20697058
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.
