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 3304 Wayland Dr, Fort Worth, TX, 76133 offers a 11.37% rental yield on a $245,000 purchase with $2,322/mo rent. Total monthly income registers $2,322/mo, and a $1,199/mo payment leaves $462/mo available for distribution. Annual cash flow reaches $5,538/yr on $81,218 to close, and return on cash invested stands at 26.73% in year one. Equity gained on principal adds $1,581/yr while 5% annual appreciation supports $67,689 over five years. Portfolio math shows five-year ROI at 141.27% and total cumulative return in cash at $114,732. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,322/mo property income against a $1,199/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1976
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-05-14 | Sold | N/A |
| 2023-04-06 | Listing removed | N/A |
| 2022-08-24 | Listing removed | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $5487.12 | 56.60% | $244,537 | -10.44% |
| 2023-07-02 | $3503.80 | -20.41% | $273,046 | 18.37% |
| 2022-07-02 | $4402.47 | 2.66% | $230,675 | 13.74% |
Listed by: Robby Setser • RE/MAX Preferred Associates
Mls Name: NTREIS
Mls ID: #20987584
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.
