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 3209 Donnelly Cir APT 104, Fort Worth, TX, 76107 earns $98/mo cash flow from $1,300/mo rent with a $827/mo payment. Total monthly income totals $1,300/mo, and annual cash flow totals $1,181/yr on $56,024 capital. ROI tracks 22.02% on current figures, and rental yield reads 9.23% at a $169,000 purchase. Equity gained on principal adds $1,091/yr, and 5% annual appreciation supports $46,692 over five years. Five-year ROI reaches 115.42% and total cumulative return in cash sums $64,663. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,300/mo property income instead of your personal income.
Condo
Built in 1985
1,481 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sherri Blasingame • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #21067765
