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 309 Beechgrove Ter, Fort Worth, TX, 76140 uses $86,157 cash to close to unlock $5,784/yr annual cash flow and $482/mo monthly cash flow. Total monthly income runs $2,382/mo, and a $1,272/mo payment keeps the spread at $482/mo. Purchase price stands at $259,900, and rental yield measures 11% with $2,382/mo rent. Return on cash invested shows 26.62% in year one, and 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 140.3% and total cumulative return in cash records $120,874. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,382/mo property income covering a $1,272/mo payment rather than investor’s personal income.
Single Family
Built in 2014
5,532 sqft lot
$N/A/sqft
$240 semi-annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Listed for sale | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-20 | $4457.25 | 9.41% | $282,568 | -2.87% |
| 2023-06-20 | $4073.73 | -18.25% | $290,915 | 23.21% |
| 2022-06-20 | $4983.32 | 3.68% | $236,120 | 15.57% |
Listed by: Shane Burk • Americas Real Estate Group
Mls Name: NTREIS
Mls ID: #20975936
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.
