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% |
Rental property for sale in Fort Worth at 302 Nursery Ln #102, Fort Worth, TX, 76114 generates $2,058/mo in rent, after a $2,814/mo payment. Total monthly income is $2,058/mo. Return on cash invested sits at 5.37% in year one, and rental yield is 4.29% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 26.74% and total cumulative return in cash sums $50,591. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,058/mo property income rather than buyer’s personal income.
Townhouse
Built in 2020
2,552 sqft lot
$N/A/sqft
$285 monthly HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Price change | $575,000 |
| 2024-09-30 | Listed for sale | $592,000 |
| 2024-09-16 | Listing removed | $592,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $8452.11 | -13.04% | $500,000 | 26.79% |
| 2022-10-23 | $9719.22 | N/A | $394,355 | N/A |
Listed by: Lori Gallagher • League Real Estate
Mls Name: NTREIS
Mls ID: #20726272
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.
