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 3108 Gettysburg Ln, Fort Worth, TX, 76123 offers a 12.66% rental yield on a $359,900 purchase with $3,796/mo rent. Total monthly income registers $3,796/mo, and a $1,762/mo payment leaves $1,216/mo available for distribution. Annual cash flow reaches $14,595/yr on $119,307 to close, and return on cash invested stands at 32.14% in year one. Equity gained on principal adds $2,322/yr while 5% annual appreciation supports $99,434 over five years. Portfolio math shows five-year ROI at 169.75% and total cumulative return in cash at $202,526. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,796/mo property income against a $1,762/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
5,009 sqft lot
$N/A/sqft
$240 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-12-14 | Listed for sale | $359,900 |
| 2024-11-11 | Listing removed | $359,900 |
| 2024-10-04 | Price change | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4893.39 | 9.21% | $389,339 | -0.42% |
| 2023-12-27 | $4480.78 | -17.14% | $390,990 | 17.29% |
| 2022-12-27 | $5407.46 | 3.97% | $333,349 | 51.59% |
Listed by: Nick Van Der Gaast • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20772139
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.
