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 2804 Stonewall Ln, Fort Worth, TX, 76123 listed at $341,900 pairs $2,568/mo rent with a $1,673/mo payment to leave $117/mo cash flow. Total monthly income runs $2,568/mo, and annual cash flow reaches $1,405/yr on $113,340 cash to close. Return on cash invested measures 21.15% in year one, and rental yield registers 9.01% at a $341,900 basis. Equity gained on principal adds $2,206/yr, and annual property appreciation at 5% supports $94,461 by year five. Five-year ROI tracks 110.81% and total cumulative return in cash totals $125,595. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,568/mo property income relative to a $1,673/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
5,488 sqft lot
$N/A/sqft
$120 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $341,900 |
| 2016-01-07 | Sold | N/A |
| 2015-12-03 | Pending sale | $161,152 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $2692.76 | -9.39% | $299,941 | 5.24% |
| 2023-06-27 | $2971.96 | -24.37% | $285,000 | 8.78% |
| 2022-06-27 | $3929.80 | -12.81% | $262,000 | 36.10% |
Listed by: David Soto • LPT Realty, LLC.
Mls Name: NTREIS
Mls ID: #20983054
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.
