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 2729 Wayside Ave, Fort Worth, TX, 76110 with 5% annual appreciation on a $370,000 basis while $4,249/mo rent supports operations. Total monthly income totals $4,249/mo and a $1,811/mo payment preserves $1,602/mo for cash returns. Annual cash flow comes to $19,222/yr on $122,655 deployed, and return on cash invested reaches 35.58% in year one. Equity gained on principal adds $2,388/yr, and five-year appreciation sums $102,224 alongside rental yield of 13.78%. Five-year ROI measures 188.15% and total cumulative return in cash totals $230,777.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,249/mo property income versus a $1,811/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1950
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2024-08-07 | Price change | $370,000 |
| 2024-07-15 | Price change | $380,000 |
| 2024-06-18 | Price change | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6334.87 | -14.41% | $362,018 | 6.69% |
| 2022-08-15 | $7401.73 | 4.16% | $339,303 | 6.73% |
| 2021-08-15 | $7106.22 | 8.33% | $317,917 | 14.74% |
Listed by: Logan Mittie • Swingle & Co. Realty
Mls Name: NTREIS
Mls ID: #20635304
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.
