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 3024 Carnation Ave, Fort Worth, TX, 76111 priced at $220,000 pairs $2,220/mo rent with $578/mo cash flow after a $1,077/mo payment. Total monthly income equals $2,220/mo, and annual cash flow comes to $6,936/yr on $72,930 invested. Return on cash invested is 29.42% in year one, and rental yield stands at 12.11% on a $220,000 basis. Equity gained on principal adds $1,420/yr, and 5% annual appreciation accumulates to $60,782 by year five. Five-year ROI measures 155.51% and total cumulative return in cash reaches $113,411. For financing, Ziffy Mortgage’s DSCR program evaluates $2,220/mo property income against a $1,077/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1945
7,492 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $220,000 |
| 2025-04-28 | Listing removed | $230,000 |
| 2025-04-07 | Listed for sale | $230,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | $4581.42 | -0.25% | $204,174 | 0.58% |
| 2023-05-17 | $4593.13 | 5.03% | $202,987 | 20.67% |
| 2022-05-17 | $4373.07 | 3.52% | $168,221 | 7.04% |
Listed by: Jeannette Pina • Highpoint Real Estate Assc.
Mls Name: NTREIS
Mls ID: #20934934
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.
