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 3017 James Ave, Fort Worth, TX, 76110 earns $269/mo cash flow from $2,024/mo rent with a $1,052/mo payment. Total monthly income totals $2,024/mo, and annual cash flow totals $3,232/yr on $71,273 capital. ROI tracks 24.44% on current figures, and rental yield reads 11.3% at a $215,000 purchase. Equity gained on principal adds $1,387/yr, and 5% annual appreciation supports $59,401 over five years. Five-year ROI reaches 129.8% and total cumulative return in cash sums $92,509. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,024/mo property income instead of your personal income.
Single Family
Built in 1946
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-07-15 | Listed for sale | $215,000 |
| 2018-03-09 | Listing removed | $150,000 |
| 2018-01-29 | Pending sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-15 | $6282.86 | 53.92% | $280,000 | 4.09% |
| 2023-07-15 | $4081.90 | -18.25% | $269,000 | 20.05% |
| 2022-07-15 | $4993.09 | -3.48% | $224,074 | 3.37% |
Listed by: Kate Hogan • Keller Williams Heritage West
Mls Name: NTREIS
Mls ID: #20994424
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.
