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% |
Rental property for sale in Fort Worth at 3125 Sappington Pl UNIT C, Fort Worth, TX, 76116 priced at $145,000 converts $1,970/mo rent into $714/mo cash flow after a $710/mo obligation. Total monthly income equals $1,970/mo, and annual cash flow totals $8,563/yr on $48,068 invested. Return on cash invested prints 37.72% in year one, and rental yield reads 16.3% against a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation compiles into $40,061 by year five. Five-year ROI reaches 201.66% and total cumulative return in cash sums $96,932. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,970/mo property income covering a $710/mo payment, not borrower’s personal income.
Townhouse
Built in 1983
696.96 sqft lot
$N/A/sqft
$225 monthly 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 |
|---|---|---|
| 2024-09-21 | Listed for sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $109.41 | N/A | $171,594 | 20.86% |
| 2022-10-23 | N/A | N/A | $141,976 | -0.80% |
| 2021-10-23 | $296.62 | 8.47% | $143,115 | 8.42% |
Listed by: Michael Mcdonald • Property Consultants
Mls Name: NTREIS
Mls ID: #20735350
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.
