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 2821 W Fuller Ave, Fort Worth, TX, 76133 generates $2,616/mo in rent and, after a $1,468/mo payment, leaves $483/mo in cash flow. Total monthly income is $2,616/mo, and annual cash flow is $5,796/yr on $99,450 invested. Return on cash invested sits at 25.74% in year one, and rental yield is 10.46% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 135.29% and total cumulative return in cash sums $134,544. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,616/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
8,494 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-01-25 | Price change | $300,000 |
| 2024-10-22 | Listed for sale | $310,000 |
| 2024-09-30 | Listing removed | $314,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1480.77 | 4.48% | $125,224 | -1.78% |
| 2023-02-13 | $1417.29 | -33.91% | $127,497 | 17.90% |
| 2022-02-13 | $2144.37 | -1.61% | $108,136 | 9.27% |
Listed by: Carlos Castaneda • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20760438
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.
