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 3120 Sappington Pl, Fort Worth, TX, 76116 with 5% annual appreciation on a $200,100 basis while $3,138/mo rent supports operations. Total monthly income totals $3,138/mo and a $979/mo payment preserves $1,715/mo for cash returns. Annual cash flow comes to $20,585/yr on $66,333 deployed, and return on cash invested reaches 50.94% in year one. Equity gained on principal adds $1,291/yr, and five-year appreciation sums $55,284 alongside rental yield of 18.82%. Five-year ROI measures 270.51% and total cumulative return in cash totals $179,439.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,138/mo property income versus a $979/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1946
0.26 Acres 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 |
|---|---|---|
| 2024-07-17 | Price change | $200,100 |
| 2024-07-07 | Listed for sale | $75,000 |
| 2024-06-27 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2249.68 | -25.86% | $186,019 | 11.79% |
| 2022-08-14 | $3034.28 | 1.16% | $166,398 | 8.67% |
| 2021-08-14 | $2999.43 | 9.08% | $153,127 | 6.20% |
Listed by: Michelle Snead • Myers Jackson
Mls Name: NTREIS
Mls ID: #20667038
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.
