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 2816 Andesite Ln, Fort Worth, TX, 76108 uses $102,434 cash to close to unlock $4,459/yr annual cash flow and $372/mo monthly cash flow. Total monthly income runs $2,596/mo, and a $1,512/mo payment keeps the spread at $372/mo. Purchase price stands at $309,000, and rental yield measures 10.08% with $2,596/mo rent. Return on cash invested shows 24.26% in year one, and 5% annual appreciation builds toward $85,371 over five years. Five-year ROI reaches 127.52% and total cumulative return in cash records $130,625. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,596/mo property income covering a $1,512/mo payment rather than investor’s personal income.
Single Family
Built in 2020
6,011 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 |
|---|---|---|
| 2025-03-16 | Listed for sale | $309,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-17 | $4082.35 | 1.26% | $256,405 | -1.41% |
| 2023-03-17 | $4031.47 | -30.28% | $260,075 | 15.72% |
| 2022-03-17 | $5782.19 | 82.46% | $224,752 | 88.61% |
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20872663
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.
