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 2757 Stadium View Dr, Fort Worth, TX, 76118 priced at $475,000 converts $4,624/mo rent into $1,213/mo cash flow after a $2,325/mo obligation. Total monthly income equals $4,624/mo, and annual cash flow totals $14,553/yr on $157,463 invested. Return on cash invested prints 29.15% in year one, and rental yield reads 11.68% against a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,234 by year five. Five-year ROI reaches 153.7% and total cumulative return in cash sums $242,023. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,624/mo property income covering a $2,325/mo payment, not borrower’s personal income.
Single Family
Built in 2018
5,488 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Date | Event | Price |
|---|---|---|
| 2024-08-10 | Listed for sale | $475,000 |
| 2020-01-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6815.97 | -12.69% | $448,621 | 23.43% |
| 2022-08-14 | $7806.99 | -0.89% | $363,471 | 4.24% |
| 2021-08-14 | $7877.45 | 7.87% | $348,679 | 9.83% |
Listed by: Reggie Mcmullin • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20699413
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.
