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 2913 Roy Rd, Fort Worth, TX, 76119 earns $307/mo cash flow from $2,268/mo rent with a $1,268/mo payment. Total monthly income totals $2,268/mo, and annual cash flow totals $3,681/yr on $85,859 capital. ROI tracks 24.2% on current figures, and rental yield reads 10.51% at a $259,000 purchase. Equity gained on principal adds $1,671/yr, and 5% annual appreciation supports $71,557 over five years. Five-year ROI reaches 127.67% and total cumulative return in cash sums $109,612. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,268/mo property income instead of your personal income.
Single Family
Built in 2023
5,009 sqft lot
$N/A/sqft
$44 monthly 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 |
|---|---|---|
| 2025-07-04 | Listed for sale | $259,000 |
| 2024-08-08 | Listing removed | N/A |
| 2024-08-04 | Price change | $1,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-04 | $5201.24 | 1429.60% | $231,797 | 1442.54% |
| 2023-07-04 | $340.04 | N/A | $15,027 | N/A |
Listed by: Mikaela Camacho • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20988277
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.
