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 2709 Primrose Ave, Fort Worth, TX, 76111 generates $2,340/mo in rent and, after a $1,468/mo payment, leaves $207/mo in cash flow. Total monthly income is $2,340/mo, and annual cash flow is $2,484/yr on $99,450 invested. Return on cash invested sits at 22.41% in year one, and rental yield is 9.36% on a $299,999 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 117.43% and total cumulative return in cash sums $116,784. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,340/mo property income rather than buyer’s personal income.
Single Family
Built in 1927
6,272 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 |
|---|---|---|
| 2025-05-13 | Listed for sale | $299,999 |
| 2024-06-25 | Listing removed | $300,000 |
| 2024-04-03 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-13 | $4866.73 | 28.30% | $252,415 | 0.59% |
| 2023-05-13 | $3793.10 | -19.03% | $250,935 | 18.64% |
| 2022-05-13 | $4684.33 | -15.53% | $211,508 | 2.52% |
Listed by: Matt Delrio • Willow Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20895230
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.
