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 2805 Sadler Ave, Fort Worth, TX, 76133 generates $2,453/mo in rent and, after a $1,268/mo payment, leaves $611/mo in cash flow. Total monthly income is $2,453/mo, and annual cash flow is $7,331/yr on $85,859 invested. Return on cash invested sits at 28.45% in year one, and rental yield is 11.37% on a $259,000 entry. Equity gained on principal adds $1,671/yr, while 5% annual appreciation builds toward $71,557 over five years. Five-year ROI reaches 149.85% and total cumulative return in cash sums $128,656. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,453/mo property income rather than buyer’s personal income.
Single Family
Built in 1956
9,016 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $259,000 |
| 2020-07-10 | Sold | N/A |
| 2020-05-11 | Pending sale | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $3615.41 | 9.47% | $232,016 | -0.73% |
| 2023-06-25 | $3302.60 | -20.61% | $233,730 | 22.91% |
| 2022-06-25 | $4159.93 | -1.15% | $190,166 | 6.36% |
Listed by: Julie Harper • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20973166
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.
