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 3253 Donnelly Cir APT 803, Fort Worth, TX, 76107 earns $73/mo cash flow from $1,203/mo rent with a $778/mo payment. Total monthly income totals $1,203/mo, and annual cash flow totals $871/yr on $52,709 capital. ROI tracks 21.56% on current figures, and rental yield reads 9.08% at a $159,000 purchase. Equity gained on principal adds $1,026/yr, and 5% annual appreciation supports $43,929 over five years. Five-year ROI reaches 112.94% and total cumulative return in cash sums $59,532. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,203/mo property income instead of your personal income.
Condo
Built in 1984
1,742 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: Lawrence Mendive • Intown Dwellings Realty
Mls Name: NTREIS
Mls ID: #20818918
