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 3227 Hiawatha Trl, Fort Worth, TX, 76135 offers $4,008/mo rent that, after a $1,664/mo payment, leaves $1,590/mo cash flow. Total monthly income is $4,008/mo, and annual cash flow is $19,084/yr on $112,710 cash. Return on cash invested measures 36.84% in year one, and rental yield stands at 14.15% at a $340,000 entry. Equity gained on principal adds $2,194/yr while 5% annual appreciation compounds into $93,936 by year five. Five-year ROI records 194.86% and total cumulative return in cash reaches $219,630. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,008/mo property income versus a $1,664/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
9,104 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-08-30 | Listed for sale | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $4966.12 | -18.01% | $331,000 | 17.60% |
| 2022-08-30 | $6056.70 | 2.69% | $281,453 | 14.83% |
| 2021-08-30 | $5898.12 | -7.16% | $245,111 | -0.92% |
Listed by: Ana Hernandez • Fathom Realty
Mls Name: NTREIS
Mls ID: #20716537
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.
