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 2709 Tar Heel Dr, Fort Worth, TX, 76123 listed at $285,000 pairs $2,641/mo rent with a $1,395/mo payment to leave $403/mo cash flow. Total monthly income runs $2,641/mo, and annual cash flow reaches $4,835/yr on $94,478 cash to close. Return on cash invested measures 25.03% in year one, and rental yield registers 11.12% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 132.46% and total cumulative return in cash totals $125,142. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,641/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
6,969 sqft lot
$N/A/sqft
$250 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $285,000 |
| 2024-09-19 | Listing removed | $285,000 |
| 2024-09-12 | Contingent | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7018.05 | 19.48% | $285,534 | 34.21% |
| 2022-10-23 | $5874.06 | -2.40% | $212,759 | N/A |
| 2021-10-23 | $6018.74 | 15.26% | $212,759 | 18.34% |
Listed by: Matthew Salsberry • Salsberry Property Mgmt&Realty
Mls Name: NTREIS
Mls ID: #20692727
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.
