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 2801 Ridge Rd N, Fort Worth, TX, 76133 listed at $240,000 pairs $3,341/mo rent with a $1,175/mo payment to leave $1,525/mo cash flow. Total monthly income runs $3,341/mo, and annual cash flow reaches $18,298/yr on $79,560 cash to close. Return on cash invested measures 42.91% in year one, and rental yield registers 16.71% at a $240,000 basis. Equity gained on principal adds $1,549/yr, and annual property appreciation at 5% supports $66,308 by year five. Five-year ROI tracks 227.98% and total cumulative return in cash totals $181,382. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,341/mo property income relative to a $1,175/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
6,229 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 |
|---|---|---|
| 2024-08-12 | Price change | $240,000 |
| 2024-06-03 | Listed for sale | $249,900 |
| 2020-12-30 | Listing removed | $1,595 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5294.85 | 5.71% | $233,998 | 21.45% |
| 2022-08-14 | $5008.81 | 7.73% | $192,676 | 11.40% |
| 2021-08-14 | $4649.30 | 8.11% | $172,965 | 10.33% |
Listed by: Liat Turkia • The Real T Group
Mls Name: NTREIS
Mls ID: #20634226
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.
