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 2812 Primrose Ave, Fort Worth, TX, 76111 priced at $550,000 pairs $6,103/mo rent with $2,192/mo cash flow after a $2,692/mo payment. Total monthly income equals $6,103/mo, and annual cash flow comes to $26,302/yr on $180,950 invested. Return on cash invested is 34.6% in year one, and rental yield stands at 13.32% on a $550,000 basis. Equity gained on principal adds $3,549/yr, and 5% annual appreciation accumulates to $151,955 by year five. Five-year ROI measures 182.79% and total cumulative return in cash reaches $330,754. For financing, Ziffy Mortgage’s DSCR program evaluates $6,103/mo property income against a $2,692/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1947
8,232 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Price change | $550,000 |
| 2024-06-29 | Price change | $465,000 |
| 2024-06-10 | Price change | $480,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $7484.04 | 100.14% | $330,747 | 6.84% |
| 2022-08-15 | $3739.36 | 1.51% | $309,572 | 31.89% |
| 2021-08-15 | $3683.69 | 1.33% | $234,728 | 1.03% |
Listed by: B. Keith Guthrie • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20587513
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.
