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 2912 Rio Vista Rd, Fort Worth, TX, 76116 priced at $268,000 pairs $3,182/mo rent with $1,276/mo cash flow after a $1,312/mo payment. Total monthly income equals $3,182/mo, and annual cash flow comes to $15,311/yr on $88,842 invested. Return on cash invested is 37.14% in year one, and rental yield stands at 14.25% on a $268,000 basis. Equity gained on principal adds $1,729/yr, and 5% annual appreciation accumulates to $74,043 by year five. Five-year ROI measures 196.46% and total cumulative return in cash reaches $174,537. For financing, Ziffy Mortgage’s DSCR program evaluates $3,182/mo property income against a $1,312/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
6,664 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 |
|---|---|---|
| 2024-08-05 | Listed for sale | $268,000 |
| 2019-05-01 | Sold | N/A |
| 2019-03-22 | Listed for sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3177.78 | -21.08% | $220,374 | 7.87% |
| 2022-08-14 | $4026.48 | -14.52% | $204,293 | 16.58% |
| 2021-08-14 | $4710.36 | 12.47% | $175,237 | 14.78% |
Listed by: Deborah Danilow • Heart2Heart Realty
Mls Name: NTREIS
Mls ID: #20688322
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.
