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 304 Crestwood Dr, Fort Worth, TX, 76107 priced at $1,999,000 converts $7,237/mo rent into after a $9,784/mo obligation. Total monthly income equals $7,237/mo. Return on cash invested prints 7.44% in year one, and rental yield reads 4.34% against a $1,999,000 entry. Equity gained on principal adds $12,899/yr, while 5% annual appreciation compiles into $552,287 by year five. Five-year ROI reaches 37.12% and total cumulative return in cash sums $240,401. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,237/mo property income covering a $9,784/mo payment, not borrower’s personal income.
Single Family
Built in 1959
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-03-11 | Listed for sale | $1,999,000 |
| 2023-05-19 | Sold | N/A |
| 2023-05-12 | Pending sale | $1,699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-11 | $26600.20 | -0.99% | $1,359,837 | 1.68% |
| 2023-03-11 | $26866.24 | -18.65% | $1,337,420 | -2.02% |
| 2022-03-11 | $33026.81 | -4.17% | $1,365,002 | -0.31% |
Listed by: John Zimmerman • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20862138
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.
