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 3313 Forest Creek Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $249,900 basis while $2,288/mo rent supports operations. Total monthly income totals $2,288/mo and a $1,223/mo payment preserves $439/mo for cash returns. Annual cash flow comes to $5,268/yr on $82,842 deployed, and return on cash invested reaches 26.27% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,043 alongside rental yield of 10.99%. Five-year ROI measures 138.53% and total cumulative return in cash totals $114,758.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,288/mo property income versus a $1,223/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1984
7,187 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 |
|---|---|---|
| 2024-08-06 | Listed for sale | $249,900 |
| 2024-06-13 | Listing removed | N/A |
| 2024-06-04 | Listed for sale | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $230,354 | 26.84% |
| 2022-10-23 | $5013.99 | 4.58% | $181,607 | 7.16% |
| 2021-10-23 | $4794.25 | N/A | $169,474 | 17.42% |
Listed by: Cynthia Stewart • Texas Sold Team Realty, LLC
Mls Name: NTREIS
Mls ID: #20635528
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.
