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 2712 Wilkinson Ave, Fort worth, TX, 76103 generates $4,020/mo in rent and, after a $1,591/mo payment, leaves $1,709/mo in cash flow. Total monthly income is $4,020/mo, and annual cash flow is $20,503/yr on $107,738 invested. Return on cash invested sits at 38.94% in year one, and rental yield is 14.84% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 206.11% and total cumulative return in cash sums $222,061. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,020/mo property income rather than buyer’s personal income.
Multi Family
Built in 1920
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-07-23 | Price change | $325,000 |
| 2024-06-04 | Price change | $340,000 |
| 2024-05-03 | Price change | $342,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-08-14 | $186.53 | 30.64% | $32,716 | -32.95% |
| 2015-08-14 | $142.78 | N/A | $48,795 | 109.42% |
| 2014-08-14 | $142.78 | N/A | $23,300 | N/A |
Listed by: Denton Aguam • Keller Williams Legacy
Mls Name: NTREIS
Mls ID: #20529990
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.
