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 2905 Choctaw Trl, Fort Worth, TX, 76116 offers a 10.03% rental yield on a $265,000 purchase with $2,214/mo rent. Total monthly income registers $2,214/mo, and a $1,297/mo payment leaves $330/mo available for distribution. Annual cash flow reaches $3,955/yr on $87,848 to close, and return on cash invested stands at 24.41% in year one. Equity gained on principal adds $1,710/yr while 5% annual appreciation supports $73,215 over five years. Portfolio math shows five-year ROI at 128.22% and total cumulative return in cash at $112,635. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,214/mo property income against a $1,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1965
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-03-29 | Listed for sale | $265,000 |
| 2019-07-22 | Sold | N/A |
| 2019-06-26 | Price change | $179,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-29 | $4241.71 | 9.12% | $272,781 | 13.74% |
| 2023-03-29 | $3887.06 | -18.76% | $239,829 | 6.50% |
| 2022-03-29 | $4784.78 | 3.00% | $225,187 | 11.59% |
Listed by: Sara Drehobl • League Real Estate
Mls Name: NTREIS
Mls ID: #20885289
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.
