3014 N Terry StFort WorthTX76106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Fort Worth at 3014 N Terry St, Fort Worth, TX, 76106 offers $1,692/mo rent that, after a $861/mo payment, leaves $373/mo cash flow. Total monthly income is $1,692/mo, and annual cash flow is $4,477/yr on $58,344 cash. Return on cash invested measures 27.58% in year one, and rental yield stands at 11.54% at a $175,999 entry. Equity gained on principal adds $1,136/yr while 5% annual appreciation compounds into $48,625 by year five. Five-year ROI records 145.8% and total cumulative return in cash reaches $85,065. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,692/mo property income versus a $861/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1900
5,880 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
11,131
Single Family
8,873
Multi-Family
2,258
Businesses
980
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine Vidales • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20822418
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.