Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Shenica Hudson • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20976102
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.
Investment property for sale in Fort Worth at 2824 Adams Fall Ln, Fort Worth, TX, 76123 uses $97,793 cash to close to unlock $8,508/yr annual cash flow and $709/mo monthly cash flow. Total monthly income runs $2,850/mo, and a $1,444/mo payment keeps the spread at $709/mo. Purchase price stands at $295,000, and rental yield measures 11.59% with $2,850/mo rent. Return on cash invested shows 28.61% in year one, and 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 150.88% and total cumulative return in cash records $147,554. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,850/mo property income covering a $1,444/mo payment rather than investor’s personal income.
Single Family
Built in 2016
6,054 sqft lot
$N/A/sqft
$120 semi-annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-07-18 | Listed for sale | $295,000 |
| 2016-08-16 | Sold | N/A |
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $5175.09 | 9.09% | $314,806 | -0.22% |
| 2023-07-18 | $4743.69 | -16.50% | $315,505 | 12.13% |
| 2022-07-18 | $5681.40 | -13.84% | $281,367 | 20.72% |
