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 2600 Echo Point Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $293,000 basis while $2,280/mo rent supports operations. Total monthly income totals $2,280/mo and a $1,434/mo payment preserves $197/mo for cash returns. Annual cash flow comes to $2,358/yr on $97,130 deployed, and return on cash invested reaches 22.34% in year one. Equity gained on principal adds $1,891/yr, and five-year appreciation sums $80,951 alongside rental yield of 9.34%. Five-year ROI measures 117.08% and total cumulative return in cash totals $113,722.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,280/mo property income versus a $1,434/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1986
1,568 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-09-15 | Listed for sale | $293,000 |
| 2025-08-26 | Sold | N/A |
| 2025-05-20 | Pending sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-16 | $748.20 | -47.34% | $234,675 | -6.18% |
| 2023-09-16 | $1420.78 | -2.39% | $250,132 | 27.56% |
| 2022-09-16 | $1455.50 | 2.60% | $196,089 | 7.38% |
Listed by: Yvonne Collins Gregory • NextHome on Main
Mls Name: NTREIS
Mls ID: #21046678
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.
