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 3312 Gettysburg Ln, Fort Worth, TX, 76123 priced at $280,000 converts $2,090/mo rent into after a $1,370/mo obligation. Total monthly income equals $2,090/mo. Return on cash invested prints 18.97% in year one, and rental yield reads 8.96% against a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation compiles into $77,359 by year five. Five-year ROI reaches 99.84% and total cumulative return in cash sums $92,673. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,090/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 2006
5,009 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-02 | Listed for sale | $280,000 |
| 2025-05-01 | Listing removed | $290,000 |
| 2024-11-26 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $6710.89 | -1.26% | $275,411 | -0.40% |
| 2023-07-02 | $6796.59 | -0.60% | $276,523 | 11.66% |
| 2022-07-02 | $6837.50 | 17.07% | $247,655 | 19.95% |
Listed by: Tuan Le • Avignon Realty
Mls Name: NTREIS
Mls ID: #20988514
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.
