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 301 E Morningside Dr, Fort Worth, TX, 76104 earns $222/mo cash flow from $1,649/mo rent with a $881/mo payment. Total monthly income totals $1,649/mo, and annual cash flow totals $2,666/yr on $59,670 capital. ROI tracks 24.38% on current figures, and rental yield reads 10.99% at a $180,000 purchase. Equity gained on principal adds $1,162/yr, and 5% annual appreciation supports $49,731 over five years. Five-year ROI reaches 129.14% and total cumulative return in cash sums $77,057. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,649/mo property income instead of your personal income.
Single Family
Built in 1925
7,971 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2025-01-28 | Listed for sale | $180,000 |
| 2022-06-17 | Sold | N/A |
| 2022-06-05 | Pending sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4749.69 | -2.24% | $211,673 | -1.42% |
| 2023-02-13 | $4858.48 | 98.87% | $214,714 | 38.48% |
| 2022-02-13 | $2443.10 | -0.02% | $155,055 | 19.82% |
Listed by: Jessica Reinsch • Ready Real Estate
Mls Name: NTREIS
Mls ID: #20829362
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.
