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 3204 Marys Ln, Fort Worth, TX, 76116 offers $2,111/mo rent that, after a $1,126/mo payment, leaves $357/mo cash flow. Total monthly income is $2,111/mo, and annual cash flow is $4,278/yr on $76,245 cash. Return on cash invested measures 25.52% in year one, and rental yield stands at 11.01% at a $230,000 entry. Equity gained on principal adds $1,484/yr while 5% annual appreciation compounds into $63,545 by year five. Five-year ROI records 134.84% and total cumulative return in cash reaches $102,811. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,111/mo property income versus a $1,126/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1951
0.26 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $230,000 |
| 2019-08-04 | Listing removed | $164,900 |
| 2019-07-05 | Pending sale | $164,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-03 | $5242.70 | -1.41% | $233,645 | -0.58% |
| 2023-04-03 | $5317.53 | -2.40% | $235,000 | 12.13% |
| 2022-04-03 | $5448.06 | 34.14% | $209,573 | 38.70% |
Listed by: Elizabeth Alvarado • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20890873
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.
