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 2913 Morrell St, Fort Worth, TX, 76133 offers $3,314/mo rent that, after a $1,175/mo payment, leaves $1,592/mo cash flow. Total monthly income is $3,314/mo, and annual cash flow is $19,102/yr on $79,560 cash. Return on cash invested measures 43.92% in year one, and rental yield stands at 16.57% at a $240,000 entry. Equity gained on principal adds $1,549/yr while 5% annual appreciation compounds into $66,308 by year five. Five-year ROI records 232.88% and total cumulative return in cash reaches $185,282. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,314/mo property income versus a $1,175/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Price change | $240,000 |
| 2024-06-24 | Price change | $255,000 |
| 2024-05-24 | Price change | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4167.51 | -18.04% | $293,756 | 24.70% |
| 2022-08-15 | $5084.61 | -8.66% | $235,572 | 13.75% |
| 2021-08-15 | $5566.57 | 1.72% | $207,090 | 3.81% |
Listed by: Christie Cannon • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20622222
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.
