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 2704 Adams Fall Ln, Fort Worth, TX, 76123 generates $2,588/mo in rent and, after a $1,395/mo payment, leaves $348/mo in cash flow. Total monthly income is $2,588/mo, and annual cash flow is $4,175/yr on $94,478 invested. Return on cash invested sits at 24.33% in year one, and rental yield is 10.9% on a $285,000 entry. Equity gained on principal adds $1,839/yr, while 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 128.72% and total cumulative return in cash sums $121,614. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,588/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
6,534 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 |
|---|---|---|
| 2025-07-24 | Listed for sale | $285,000 |
| 2020-03-11 | Listing removed | $205,000 |
| 2020-02-12 | Pending sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $7050.29 | -1.08% | $289,340 | -0.22% |
| 2023-07-24 | $7127.20 | -0.35% | $289,975 | 11.94% |
| 2022-07-24 | $7152.24 | 17.42% | $259,055 | 20.31% |
Listed by: Ofelia Rodriguez • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #21001791
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.
