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 3012 Yucca Ave, Fort Worth, TX, 76111 offers a 11.62% rental yield on a $340,000 purchase with $3,292/mo rent. Total monthly income registers $3,292/mo, and a $1,664/mo payment leaves $874/mo available for distribution. Annual cash flow reaches $10,492/yr on $112,710 to close, and return on cash invested stands at 29.22% in year one. Equity gained on principal adds $2,194/yr while 5% annual appreciation supports $93,936 over five years. Portfolio math shows five-year ROI at 153.99% and total cumulative return in cash at $173,562. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,292/mo property income against a $1,664/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1939
8,537 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Price change | $340,000 |
| 2025-01-14 | Price change | $3,000 |
| 2024-12-08 | Listed for sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4815.42 | 707.59% | $214,602 | 0.23% |
| 2023-02-13 | $596.27 | N/A | $214,102 | 20.15% |
| 2022-02-13 | N/A | N/A | $178,194 | 8.50% |
Listed by: Chris Mendez • Bray Real Estate Group- Dallas
Mls Name: NTREIS
Mls ID: #20793174
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.
