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 2804 Westridge Ave, Fort Worth, TX, 76116 generates $2,891/mo in rent and, after a $1,835/mo payment, leaves $91/mo in cash flow. Total monthly income is $2,891/mo, and annual cash flow is $1,092/yr on $124,313 invested. Return on cash invested sits at 20.79% in year one, and rental yield is 9.25% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 109.21% and total cumulative return in cash sums $135,759. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,891/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-10-18 | Price change | $375,000 |
| 2024-09-29 | Price change | $385,000 |
| 2024-09-02 | Price change | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7831.03 | -13.00% | $439,359 | -0.32% |
| 2022-10-23 | $9001.26 | 4.54% | $440,790 | 25.22% |
| 2021-10-23 | $8610.27 | -1.99% | $352,000 | N/A |
Listed by: Kristen Martin • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20757680
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.
