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 2844 Wingate St, Fort Worth, TX, 76107 priced at $614,000 converts $6,706/mo rent into $2,215/mo cash flow after a $3,005/mo obligation. Total monthly income equals $6,706/mo, and annual cash flow totals $26,580/yr on $202,006 invested. Return on cash invested prints 33.22% in year one, and rental yield reads 13.11% against a $614,000 entry. Equity gained on principal adds $3,962/yr, while 5% annual appreciation compiles into $169,637 by year five. Five-year ROI reaches 175.66% and total cumulative return in cash sums $354,843. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,706/mo property income covering a $3,005/mo payment, not borrower’s personal income.
Townhouse
Built in 2019
1,481 sqft lot
$N/A/sqft
$125 monthly HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-07-29 | Price change | $614,000 |
| 2024-06-28 | Listed for sale | $619,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8386.81 | -12.60% | $523,286 | 14.87% |
| 2022-08-15 | $9595.43 | -4.55% | $455,538 | 21.81% |
| 2021-08-15 | $10052.67 | -2.22% | $373,984 | -0.21% |
Listed by: Alana Long • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20658770
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.
