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 3005 Farrell Ln, Fort Worth, TX, 76119 offers a 9% rental yield on a $180,000 purchase with $1,350/mo rent. 53% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 102.73% and total cumulative return in cash at $61,301. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,350/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1974
7,797 sqft 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 |
|---|---|---|
| 2025-06-28 | Listed for sale | $180,000 |
| 2020-05-29 | Sold | N/A |
| 2020-05-06 | Pending sale | $149,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-29 | $4053.44 | 10.57% | $180,644 | 11.50% |
| 2023-06-29 | $3666.11 | 6.62% | $162,018 | 22.49% |
| 2022-06-29 | $3438.58 | 13.61% | $132,274 | 17.48% |
Listed by: Alisha Rosse • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20971727
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.
