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 3300 Tobago Rd, Fort Worth, TX, 76123 uses $109,395 cash to close to unlock $8,757/yr annual cash flow and $730/mo monthly cash flow. Total monthly income runs $3,090/mo, and a $1,615/mo payment keeps the spread at $730/mo. Purchase price stands at $330,000, and rental yield measures 11.24% with $3,090/mo rent. Return on cash invested shows 27.91% in year one, and 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 147.03% and total cumulative return in cash records $160,847. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,090/mo property income covering a $1,615/mo payment rather than investor’s personal income.
Single Family
Built in 2019
7,100 sqft lot
$N/A/sqft
$165 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $5154.46 | 9.10% | $319,920 | -5.85% |
| 2023-12-27 | $4724.44 | -16.55% | $339,803 | 9.56% |
| 2022-12-27 | $5661.33 | 4.11% | $310,162 | 35.31% |
Listed by: Thanh Nguyen • Monument Realty
Mls Name: NTREIS
Mls ID: #20782498
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.
