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 Scoria Ln, Fort Worth, TX, 76108 priced at $319,000 converts $3,983/mo rent into $1,687/mo cash flow after a $1,561/mo obligation. Total monthly income equals $3,983/mo, and annual cash flow totals $20,249/yr on $105,749 invested. Return on cash invested prints 39.06% in year one, and rental yield reads 14.98% against a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,134 by year five. Five-year ROI reaches 206.87% and total cumulative return in cash sums $218,761. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,983/mo property income covering a $1,561/mo payment, not borrower’s personal income.
Single Family
Built in 2020
7,100 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 76108, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,073 (100%) |
| Owner Occupied HU | 13,143 (65.5%) |
| Renter Occupied HU | 5,956 (29.7%) |
| Vacant Housing Units | 974 ( 4.9%) |
| Median Home Value | $319,563 |
| Average Home Value | $378,113 |
Residential
19,538
Single Family
17,115
Multi-Family
2,423
Businesses
718
Date | Event | Price |
|---|---|---|
| 2024-07-18 | Price change | $319,000 |
| 2024-06-25 | Price change | $325,000 |
| 2024-06-13 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4792.88 | -27.88% | $301,476 | 16.71% |
| 2022-08-14 | $6645.53 | 4.85% | $258,310 | 8.38% |
| 2021-08-14 | $6337.85 | 589.75% | $238,328 | 604.07% |
Listed by: Tanika Donnell • TDRealty
Mls Name: NTREIS
Mls ID: #20645306
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.
