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 2645 Wappo Way, Fort Worth, TX, 76179 with 5% annual appreciation on a $415,000 basis while $3,334/mo rent supports operations. Total monthly income totals $3,334/mo and a $2,031/mo payment preserves $323/mo for cash returns. Annual cash flow comes to $3,877/yr on $137,573 deployed, and return on cash invested reaches 22.73% in year one. Equity gained on principal adds $2,678/yr, and five-year appreciation sums $114,657 alongside rental yield of 9.64%. Five-year ROI measures 119.38% and total cumulative return in cash totals $164,229.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,334/mo property income versus a $2,031/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
6,664 sqft lot
$N/A/sqft
$720 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $415,000 |
| 2024-06-18 | Sold | N/A |
| 2024-06-05 | Pending sale | $424,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $1387.11 | 17.21% | $56,000 | 23.08% |
| 2023-04-25 | $1183.41 | N/A | $45,500 | N/A |
Listed by: Sanford Finkelstein • Fort Worth Property Group
Mls Name: NTREIS
Mls ID: #20910786
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.
