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 3312 Binyon Ave, Fort Worth, TX, 76133 offers a 12.37% rental yield on a $213,750 purchase with $2,203/mo rent. Total monthly income registers $2,203/mo, and a $1,046/mo payment leaves $576/mo available for distribution. Annual cash flow reaches $6,914/yr on $70,858 to close, and return on cash invested stands at 29.67% in year one. Equity gained on principal adds $1,379/yr while 5% annual appreciation supports $59,055 over five years. Portfolio math shows five-year ROI at 157.1% and total cumulative return in cash at $111,317. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,203/mo property income against a $1,046/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
7,100 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 |
|---|---|---|
| 2024-10-07 | Price change | $213,750 |
| 2024-07-24 | Price change | $225,000 |
| 2024-06-27 | Price change | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4833.77 | N/A | $213,622 | 21.39% |
| 2022-10-23 | N/A | N/A | $175,976 | 12.62% |
| 2021-10-23 | $4200.14 | 4.32% | $156,255 | 6.47% |
Listed by: Heath Wells • Repeat Realty, LLC
Mls Name: NTREIS
Mls ID: #20631381
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.
