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 2617 Carolina Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $279,999 basis while $2,443/mo rent supports operations. Total monthly income totals $2,443/mo and a $1,370/mo payment preserves $325/mo for cash returns. Annual cash flow comes to $3,894/yr on $92,820 deployed, and return on cash invested reaches 24.1% in year one. Equity gained on principal adds $1,807/yr, and five-year appreciation sums $77,359 alongside rental yield of 10.47%. Five-year ROI measures 127.17% and total cumulative return in cash totals $118,040.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,443/mo property income versus a $1,370/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
5,227 sqft lot
$N/A/sqft
$120 semi-annually 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 |
|---|---|---|
| 2025-01-07 | Price change | $279,999 |
| 2024-10-29 | Listed for sale | $285,000 |
| 2023-10-25 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5940.50 | -1.25% | $243,795 | -0.40% |
| 2023-02-13 | $6015.94 | -0.97% | $244,763 | 11.24% |
| 2022-02-13 | $6074.92 | 16.24% | $220,034 | 19.11% |
Listed by: Isaias Tinajero • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20760002
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.
