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 2768 Wingate St, Fort Worth, TX, 76107 offers a 13.52% rental yield on a $699,900 purchase with $7,886/mo rent. Total monthly income registers $7,886/mo, and a $3,426/mo payment leaves $2,759/mo available for distribution. Annual cash flow reaches $33,103/yr on $230,267 to close, and return on cash invested stands at 34.44% in year one. Equity gained on principal adds $4,516/yr while 5% annual appreciation supports $193,369 over five years. Portfolio math shows five-year ROI at 182.21% and total cumulative return in cash at $419,576. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,886/mo property income against a $3,426/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2018
2,178 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-06-05 | Price change | $699,900 |
| 2024-03-02 | Listed for sale | $725,000 |
| 2020-05-04 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $9667.40 | -22.79% | $550,868 | -1.56% |
| 2022-08-15 | $12521.37 | -9.83% | $559,600 | N/A |
| 2021-08-15 | $13886.43 | N/A | $559,600 | 22.82% |
Listed by: Melodye Trest • Fort Worth Focused Real Estate
Mls Name: NTREIS
Mls ID: #20545318
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.
