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 304 E Fogg St, Fort Worth, TX, 76110 with 5% annual appreciation on a $199,900 basis while $1,599/mo rent supports operations. Total monthly income totals $1,599/mo and a $978/mo payment preserves $178/mo for cash returns. Annual cash flow comes to $2,135/yr on $66,267 deployed, and return on cash invested reaches 23.13% in year one. Equity gained on principal adds $1,290/yr, and five-year appreciation sums $55,229 alongside rental yield of 9.6%. Five-year ROI measures 121.33% and total cumulative return in cash totals $80,401.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,599/mo property income versus a $978/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1949
6,011 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 |
|---|---|---|
| 2025-01-25 | Listed for sale | $199,900 |
| 2024-11-20 | Listing removed | $212,000 |
| 2024-11-20 | Price change | $212,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $86.36 | -6.34% | $121,087 | -2.56% |
| 2023-02-13 | $92.21 | N/A | $124,270 | 34.90% |
| 2022-02-13 | N/A | N/A | $92,119 | 10.88% |
Listed by: Angie Rodgers • Halo Group Realty LLC
Mls Name: NTREIS
Mls ID: #20826774
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.
