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 2812 Adams Fall Ln, Fort Worth, TX, 76123 earns $296/mo cash flow from $2,502/mo rent with a $1,415/mo payment. Total monthly income totals $2,502/mo, and annual cash flow totals $3,553/yr on $95,804 capital. ROI tracks 23.62% on current figures, and rental yield reads 10.39% at a $289,000 purchase. Equity gained on principal adds $1,865/yr, and 5% annual appreciation supports $79,845 over five years. Five-year ROI reaches 124.67% and total cumulative return in cash sums $119,438. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,502/mo property income instead of your personal income.
Single Family
Built in 2016
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 |
|---|---|---|
| 2024-10-23 | Listed for sale | $289,000 |
| 2018-03-12 | Sold | N/A |
| 2018-02-19 | Pending sale | $172,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $6360.52 | -0.76% | $258,782 | 11.48% |
| 2022-10-23 | $6409.13 | 16.65% | $232,139 | 19.53% |
| 2021-10-23 | $5494.20 | 7.87% | $194,217 | 10.76% |
Listed by: Megan Mcmanus • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20755341
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.
