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 3129 Sondra Dr APT 202, Fort Worth, TX, 76107 offers a 11.56% rental yield on a $189,000 purchase with $1,820/mo rent. Total monthly income registers $1,820/mo, and a $925/mo payment leaves $176/mo available for distribution. Annual cash flow reaches $2,113/yr on $62,654 to close, and return on cash invested stands at 23.28% in year one. Equity gained on principal adds $1,220/yr while 5% annual appreciation supports $52,217 over five years. Portfolio math shows five-year ROI at 124.3% and total cumulative return in cash at $77,878. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,820/mo property income against a $925/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1983
1,481 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $189,000 |
| 2021-10-01 | Listing removed | N/A |
| 2021-08-13 | Price change | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-12-27 | $1691.38 | 2.66% | $90,705 | 31.08% |
| 2015-12-27 | $1647.53 | N/A | $69,200 | N/A |
| 2014-12-27 | $1647.53 | N/A | $69,200 | N/A |
Listed by: Amity Paschal • Wilco, REALTORS
Mls Name: NTREIS
Mls ID: #20737854
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.
