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 Mesquite Rd, Fort Worth, TX, 76111 priced at $299,900 converts $2,718/mo rent into $585/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,718/mo, and annual cash flow totals $7,023/yr on $99,417 invested. Return on cash invested prints 26.97% in year one, and rental yield reads 10.88% against a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation compiles into $82,857 by year five. Five-year ROI reaches 141.96% and total cumulative return in cash sums $141,136. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,718/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 1959
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Price change | $299,900 |
| 2025-01-14 | Price change | $307,400 |
| 2025-01-02 | Price change | $312,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $652.75 | -51.66% | $303,066 | 5.77% |
| 2023-02-13 | $1350.46 | -2.50% | $286,532 | 35.70% |
| 2022-02-13 | $1385.13 | 2.73% | $211,152 | 15.33% |
Listed by: Jo Lynn Smith • Keller Williams Prosper Celina
Mls Name: NTREIS
Mls ID: #20784893
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.
