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 2803 Wilkinson Ave, Fort Worth, TX, 76103 uses $59,670 cash to close to unlock $14,688/yr annual cash flow and $1,224/mo monthly cash flow. Total monthly income runs $2,504/mo, and a $881/mo payment keeps the spread at $1,224/mo. Purchase price stands at $180,000, and rental yield measures 16.69% with $2,504/mo rent. Return on cash invested shows 44.52% in year one, and 5% annual appreciation builds toward $49,731 over five years. Five-year ROI reaches 236.03% and total cumulative return in cash records $140,837. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,504/mo property income covering a $881/mo payment rather than investor’s personal income.
Single Family
Built in 1927
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marlene Bone • KINGDOM Real Estate
Mls Name: NTREIS
Mls ID: #20681854
