3009 Columbus Ave, Fort Worth, TX, 76106 | $464/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3009 Columbus Ave, Fort Worth, TX, 76106 | $464/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1520 sft

3317 Fairmeadows Ln, Fort Worth, TX, 76123

4 Bed
2 Bath
2007 sft

105 N Oak St, Crowley, TX, 76036

3 Bed
2 Bath
1448 sft

9632 Austin Hollow Rd, Crowley, TX, 76036

5 Bed
3 Bath
3249 sft

4612 Ocean Dr, Fort Worth, TX, 76123

Nearby investment properties with comparable prices

4 Bed
2 Bath
1783 sft

8410 Sussex St, White Settlement, TX, 76108

4 Bed
3 Bath
2588 sft

424 Scuttle Dr, Crowley, TX, 76036

4 Bed
2 Bath
1997 sft

893 Oarlock Dr, Crowley, TX, 76036

3 Bed
2 Bath
1424 sft

8149 Cedar Lake Ln, Fort Worth, TX, 76123

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 3009 Columbus Ave, Fort Worth, TX, 76106 listed at $307,000 pairs $2,648/mo rent with a $1,503/mo payment to leave $464/mo cash flow. Total monthly income runs $2,648/mo, and annual cash flow reaches $5,574/yr on $101,771 cash to close. Return on cash invested measures 25.39% in year one, and rental yield registers 10.35% at a $307,000 basis. Equity gained on principal adds $1,981/yr, and annual property appreciation at 5% supports $84,818 by year five. Five-year ROI tracks 133.45% and total cumulative return in cash totals $135,818. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,648/mo property income relative to a $1,503/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

7,013 sqft lot

$N/A/sqft

No HOA

More details about the property

**Open House Sunday August 24 from 11-5** Like-new home at a bargain! Step into this light and bright 3-bedroom, 2-bath home that combines contemporary style with everyday comfort. An abundance of natural light fills the open floor plan, creating a seamless flow between the living area, eat-in dining space, and modern kitchen. Stainless steel appliances, a breakfast bar, and ample counter space make the kitchen a standout for cooking and entertaining. The primary suite offers a peaceful retreat, while the additional bedrooms provide flexibility for guests, a home office, or hobbies. Enjoy the outdoors year-round on the covered patio overlooking the privacy-fenced backyard perfect for relaxing or entertaining. Meticulously maintained and move-in ready, this home blends style, functionality, and comfort in every detail. Located just minutes from the popular Fort Worth Stockyards. Click the Virtual Tour link to view the 3D walkthrough.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76106, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,830 (100%)
Owner Occupied HU	5,555 (47.0%)
Renter Occupied HU	5,600 (47.3%)
Vacant Housing Units	675 ( 5.7%)
Median Home Value	$163,112
Average Home Value	$181,704