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 2800 Andesite Ln, Fort Worth, TX, 76108 offers a 10.26% rental yield on a $340,000 purchase with $2,908/mo rent. Total monthly income registers $2,908/mo, and a $1,664/mo payment leaves $463/mo available for distribution. Annual cash flow reaches $5,554/yr on $112,710 to close, and return on cash invested stands at 24.84% in year one. Equity gained on principal adds $2,194/yr while 5% annual appreciation supports $93,936 over five years. Portfolio math shows five-year ROI at 130.58% and total cumulative return in cash at $147,174. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,908/mo property income against a $1,664/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
3,463 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-10-17 | Price change | $340,000 |
| 2024-07-26 | Listed for sale | $350,000 |
| 2021-06-23 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3975.15 | 1.93% | $175,676 | 17.10% |
| 2022-10-23 | $3899.95 | 528.08% | $150,021 | 549.44% |
| 2021-10-23 | $620.93 | -2.01% | $23,100 | N/A |
Listed by: Melanie Miko Davis • Asay Group Real Estate
Mls Name: NTREIS
Mls ID: #20684267
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.
