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 2813 Calico Rock Dr, Fort Worth, TX, 76131 priced at $369,900 pairs $3,086/mo rent with $413/mo cash flow after a $1,810/mo payment. Total monthly income equals $3,086/mo, and annual cash flow comes to $4,961/yr on $122,622 invested. Return on cash invested is 23.95% in year one, and rental yield stands at 10.01% on a $369,900 basis. Equity gained on principal adds $2,387/yr, and 5% annual appreciation accumulates to $102,197 by year five. Five-year ROI measures 125.92% and total cumulative return in cash reaches $154,402. For financing, Ziffy Mortgage’s DSCR program evaluates $3,086/mo property income against a $1,810/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
6,621 sqft lot
$N/A/sqft
$512 annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $369,900 |
| 2015-08-17 | Sold | N/A |
| 2015-07-15 | Pending sale | $201,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-15 | $4953.31 | -10.88% | $329,907 | -7.17% |
| 2023-05-15 | $5557.76 | -14.92% | $355,396 | 21.67% |
| 2022-05-15 | $6532.17 | 5.21% | $292,092 | 14.40% |
Listed by: Paula Pittsinger • JPAR Fort Worth
Mls Name: NTREIS
Mls ID: #20936466
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.
