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 2701 Yeager St, Fort Worth, TX, 76112 generates $2,947/mo in rent and, after a $1,860/mo payment, leaves $245/mo in cash flow. Total monthly income is $2,947/mo, and annual cash flow is $2,936/yr on $125,970 invested. Return on cash invested sits at 22.24% in year one, and rental yield is 9.31% on a $380,000 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 116.55% and total cumulative return in cash sums $146,821. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,947/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
6,838 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $380,000 |
| 2024-11-23 | Listing removed | $399,900 |
| 2024-09-17 | Price change | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $461.11 | -0.84% | $20,550 | N/A |
| 2023-02-13 | $465.00 | 78.87% | $20,550 | 105.50% |
| 2022-02-13 | $259.96 | -3.29% | $10,000 | N/A |
Listed by: Bryan Padmore • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20831377
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.
