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 3244 Donnelly Cir APT 1110, Fort Worth, TX, 76107 generates $1,418/mo in rent, after a $905/mo payment. Total monthly income is $1,418/mo. Return on cash invested sits at 17.4% in year one, and rental yield is 9.2% on a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 92.24% and total cumulative return in cash sums $56,571. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,418/mo property income rather than buyer’s personal income.
Condo
Built in 1984
1,481 sqft lot
$N/A/sqft
$231 monthly 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 |
|---|---|---|
| 2025-05-02 | Listed for sale | $185,000 |
| 2020-04-01 | Sold | N/A |
| 2020-01-19 | Pending sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-05-02 | $1975.58 | 29.13% | $69,734 | 29.38% |
| 2015-05-02 | $1529.91 | N/A | $53,900 | N/A |
| 2014-05-02 | $1529.91 | N/A | $53,900 | N/A |
Listed by: Rusty Hall • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20917411
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.
