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 3100 Camellia Rose Dr UNIT 110, Fort Worth, TX, 76116 listed at $512,000 pairs $2,407/mo rent with a $2,506/mo payment. Total monthly income runs $2,407/mo. Return on cash invested measures 11.27% in year one, and rental yield registers 5.64% at a $512,000 basis. Equity gained on principal adds $3,304/yr, and annual property appreciation at 5% supports $141,456 by year five. Five-year ROI tracks 57.72% and total cumulative return in cash totals $97,231. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,407/mo property income relative to a $2,506/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Apartment
Built in N/A
N/A 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 |
|---|---|---|
| 2025-10-03 | Listing removed | $3,000 |
| 2025-09-27 | Listed for rent | $3,000 |
| 2025-09-11 | Listing removed | $530,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $7439.72 | 4.00% | $417,992 | 1.38% |
| 2023-10-26 | $7153.65 | -13.57% | $412,283 | 13.94% |
| 2022-10-26 | $8277.07 | 4.39% | $361,849 | 11.27% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
