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 2821 Eddie Pl, Fort Worth, TX, 76140 offers a 11.95% rental yield on a $219,900 purchase with $2,190/mo rent. Total monthly income registers $2,190/mo, and a $1,076/mo payment leaves $627/mo available for distribution. Annual cash flow reaches $7,519/yr on $72,897 to close, and return on cash invested stands at 30.22% in year one. Equity gained on principal adds $1,419/yr while 5% annual appreciation supports $60,754 over five years. Portfolio math shows five-year ROI at 159.39% and total cumulative return in cash at $116,188. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,190/mo property income against a $1,076/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
5,924 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-01-30 | Listed for sale | $219,900 |
| 2023-12-10 | Listing removed | N/A |
| 2023-12-07 | Contingent | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3191.19 | 14.88% | $203,734 | -7.06% |
| 2023-02-13 | $2777.89 | -23.44% | $219,199 | 31.89% |
| 2022-02-13 | $3628.33 | -9.52% | $166,193 | -1.93% |
Listed by: Steven Hayden • eList REO, LLC
Mls Name: NTREIS
Mls ID: #20828634
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.
