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 2604 Stuart Dr, Fort Worth, TX, 76104 priced at $120,000 converts $902/mo rent into $49/mo cash flow after a $587/mo obligation. Total monthly income equals $902/mo, and annual cash flow totals $588/yr on $39,780 invested. Return on cash invested prints 21.39% in year one, and rental yield reads 9.02% against a $120,000 entry. Equity gained on principal adds $774/yr, while 5% annual appreciation compiles into $33,154 by year five. Five-year ROI reaches 111.96% and total cumulative return in cash sums $44,539. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $902/mo property income covering a $587/mo payment, not borrower’s personal income.
Single Family
Built in 1930
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2025-02-10 | Listed for sale | $120,000 |
| 2025-01-22 | Contingent | $120,000 |
| 2025-01-02 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1765.73 | -11.33% | $78,691 | -10.58% |
| 2023-02-13 | $1991.31 | 73.49% | $88,003 | 99.32% |
| 2022-02-13 | $1147.77 | 25.59% | $44,152 | 29.86% |
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20802152
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.
