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 3125 Guyana Rd, Fort Worth, TX, 76123 uses $101,074 cash to close to unlock $8,512/yr annual cash flow and $709/mo monthly cash flow. Total monthly income runs $3,036/mo, and a $1,492/mo payment keeps the spread at $709/mo. Purchase price stands at $304,900, and rental yield measures 11.95% with $3,036/mo rent. Return on cash invested shows 28.33% in year one, and 5% annual appreciation builds toward $84,238 over five years. Five-year ROI reaches 149.92% and total cumulative return in cash records $151,526. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,036/mo property income covering a $1,492/mo payment rather than investor’s personal income.
Single Family
Built in 2019
5,445 sqft lot
$N/A/sqft
$165 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 |
|---|---|---|
| 2024-11-12 | Price change | $304,900 |
| 2024-10-26 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $6802.53 | -12.42% | $279,172 | -11.66% |
| 2023-12-27 | $7767.41 | -2.45% | $316,022 | 9.57% |
| 2022-12-27 | $7962.79 | 20.37% | $288,413 | 23.33% |
Listed by: Ben Nguyen • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20763754
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.
