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 2837 Wakecrest Dr, Fort Worth, TX, 76108 offers $2,356/mo rent that, after a $1,542/mo payment, leaves $116/mo cash flow. Total monthly income is $2,356/mo, and annual cash flow is $1,389/yr on $104,423 cash. Return on cash invested measures 21.24% in year one, and rental yield stands at 8.98% at a $315,000 entry. Equity gained on principal adds $2,033/yr while 5% annual appreciation compounds into $87,029 by year five. Five-year ROI records 111.19% and total cumulative return in cash reaches $116,105. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,356/mo property income versus a $1,542/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
5,009 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-10-17 | Listed for sale | $315,000 |
| 2022-09-08 | Sold | N/A |
| 2022-08-21 | Pending sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4614.45 | 2.72% | $271,970 | 13.71% |
| 2022-10-23 | $4492.35 | 2.79% | $239,181 | 29.16% |
| 2021-10-23 | $4370.48 | -1.97% | $185,177 | N/A |
Listed by: Jessica Perales • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20756803
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.
