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 Lake Worth at 2821 Delaware Trl, Lake Worth, TX, 76135 uses $59,637 cash to close to unlock $9,330/yr annual cash flow and $777/mo monthly cash flow. Total monthly income runs $2,176/mo, and a $881/mo payment keeps the spread at $777/mo. Purchase price stands at $179,900, and rental yield measures 14.51% with $2,176/mo rent. Return on cash invested shows 35.55% in year one, and 5% annual appreciation builds toward $49,703 over five years. Five-year ROI reaches 188.86% and total cumulative return in cash records $112,629. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,176/mo property income covering a $881/mo payment rather than investor’s personal income.
Single Family
Built in 1940
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-06-10 | Listing removed | $189,999 |
| 2025-06-09 | Price change | $189,999 |
| 2025-05-27 | Price change | $194,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-03 | $4411.01 | 8.94% | $198,435 | 4.84% |
| 2023-11-03 | $4048.88 | 9.03% | $189,268 | 25.40% |
| 2022-11-03 | $3713.69 | 0.22% | $150,937 | 4.32% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
