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 3024 Edgehill Rd, Fort Worth, TX, 76116 uses $158,789 cash to close to unlock $3,615/yr annual cash flow and $301/mo monthly cash flow. Total monthly income runs $3,707/mo, and a $2,344/mo payment keeps the spread at $301/mo. Purchase price stands at $479,000, and rental yield measures 9.29% with $3,707/mo rent. Return on cash invested shows 22.19% in year one, and 5% annual appreciation builds toward $132,339 over five years. Five-year ROI reaches 116.28% and total cumulative return in cash records $184,635. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,707/mo property income covering a $2,344/mo payment rather than investor’s personal income.
Single Family
Built in 1942
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-18 | Price change | $479,000 |
| 2024-01-31 | Pending sale | $299,900 |
| 2023-12-04 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-26 | $1734.24 | -2.94% | $281,716 | 16.62% |
| 2022-08-26 | $1786.75 | 2.86% | $241,564 | 15.63% |
| 2021-08-26 | $1737.11 | -1.18% | $208,917 | -3.78% |
Listed by: Greg Tart • Superior Land & Homes LLC
Mls Name: NTREIS
Mls ID: #20705873
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.
