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 2704 E 1st St, Fort Worth, TX, 76111 earns $46/mo cash flow from $864/mo rent with a $563/mo payment. Total monthly income totals $864/mo, and annual cash flow totals $553/yr on $38,122 capital. ROI tracks 21.36% on current figures, and rental yield reads 9.02% at a $114,999 purchase. Equity gained on principal adds $742/yr, and 5% annual appreciation supports $31,772 over five years. Five-year ROI reaches 111.96% and total cumulative return in cash sums $42,681. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $864/mo property income instead of your personal income.
Single Family
Built in 1920
6,490 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2025-01-09 | Price change | $114,999 |
| 2025-01-04 | Listed for sale | $125,249 |
| 2024-12-22 | Listing removed | $125,249 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1570.72 | -13.23% | $70,000 | -12.50% |
| 2023-02-13 | $1810.22 | 26.61% | $80,000 | 45.45% |
| 2022-02-13 | $1429.79 | 18.20% | $55,000 | 22.22% |
Listed by: Shannan Coblentz • Central Metro Realty
Mls Name: NTREIS
Mls ID: #20744733
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.
