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 Rodeo St, Fort Worth, TX, 76119 priced at $225,000 pairs $2,849/mo rent with $1,249/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,849/mo, and annual cash flow comes to $14,991/yr on $74,588 invested. Return on cash invested is 40.01% in year one, and rental yield stands at 15.19% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 211.88% and total cumulative return in cash reaches $158,037. For financing, Ziffy Mortgage’s DSCR program evaluates $2,849/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1951
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $2356.53 | 17.05% | $104,143 | 34.48% |
| 2022-08-30 | $2013.20 | 3869.24% | $77,443 | 20.16% |
| 2021-08-30 | $50.72 | 175.05% | $64,452 | -13.21% |
Listed by: Andrea Rhodes • Canzell Realty, LLC
Mls Name: NTREIS
Mls ID: #20709383
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.
