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 2800 Cordone St, Fort Worth, TX, 76133 generates $2,928/mo in rent and, after a $1,591/mo payment, leaves $617/mo in cash flow. Total monthly income is $2,928/mo, and annual cash flow is $7,399/yr on $107,738 invested. Return on cash invested sits at 26.78% in year one, and rental yield is 10.81% 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 140.89% and total cumulative return in cash sums $151,789. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,928/mo property income rather than buyer’s personal income.
Single Family
Built in 1956
9,779 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-03-14 | Listed for sale | $325,000 |
| 2021-11-30 | Sold | N/A |
| 2021-11-03 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $5170.47 | 8.77% | $335,777 | 20.51% |
| 2023-03-14 | $4753.78 | -28.80% | $278,638 | 3.84% |
| 2022-03-14 | $6677.09 | 26.70% | $268,326 | 36.86% |
Listed by: Felicita Garcia • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20871501
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.
