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 Rufus St, Fort Worth, TX, 76119 earns $113/mo cash flow from $1,144/mo rent with a $710/mo payment. Total monthly income totals $1,144/mo, and annual cash flow totals $1,351/yr on $48,068 capital. ROI tracks 22.72% on current figures, and rental yield reads 9.47% at a $145,000 purchase. Equity gained on principal adds $936/yr, and 5% annual appreciation supports $40,061 over five years. Five-year ROI reaches 119.15% and total cumulative return in cash sums $57,272. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,144/mo property income instead of your personal income.
Single Family
Built in 1953
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vanessa Villa • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #21013853
