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 3136 Ryan Ave, Fort Worth, TX, 76110 generates $2,304/mo in rent and, after a $1,174/mo payment, leaves $598/mo in cash flow. Total monthly income is $2,304/mo, and annual cash flow is $7,181/yr on $79,494 invested. Return on cash invested sits at 28.94% in year one, and rental yield is 11.53% on a $239,800 entry. Equity gained on principal adds $1,547/yr, while 5% annual appreciation builds toward $66,252 over five years. Five-year ROI reaches 152.52% and total cumulative return in cash sums $121,247. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,304/mo property income rather than buyer’s personal income.
Single Family
Built in 1928
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2024-12-18 | Price change | $239,800 |
| 2024-11-20 | Price change | $259,800 |
| 2024-09-30 | Price change | $276,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1911.78 | 19.00% | $91,635 | 29.06% |
| 2023-12-27 | $1606.58 | 7.23% | $71,000 | 23.19% |
| 2022-12-27 | $1498.29 | 27.96% | $57,636 | 32.31% |
Listed by: Jose Cruz • Texas Connect Realty, LLC
Mls Name: NTREIS
Mls ID: #20726082
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.
