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 3153 Evangeline Rd, Fort Worth, TX, 76140 offers a 10.51% rental yield on a $289,900 purchase with $2,538/mo rent. Total monthly income registers $2,538/mo, and a $1,419/mo payment leaves $356/mo available for distribution. Annual cash flow reaches $4,267/yr on $96,102 to close, and return on cash invested stands at 24.35% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,094 over five years. Portfolio math shows five-year ROI at 128.42% and total cumulative return in cash at $123,417. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,538/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-06-19 | Listed for sale | $289,900 |
| 2022-11-22 | Listing removed | N/A |
| 2022-11-17 | Price change | $1,790 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $6261.53 | 9.16% | $260,000 | 4.00% |
| 2023-06-19 | $5736.30 | 6.31% | $250,000 | 22.55% |
| 2022-06-19 | $5396.05 | 16.81% | $204,000 | 19.89% |
Listed by: Bridgette Murphey • Atlas Real Estate of TX, LLC
Mls Name: NTREIS
Mls ID: #20972621
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.
