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 3315 Bellaire Park Ct, Fort Worth, TX, 76109 priced at $975,000 pairs $6,155/mo rent with after a $4,772/mo payment. Total monthly income equals $6,155/mo. Return on cash invested is 17.15% in year one, and rental yield stands at 7.58% on a $975,000 basis. Equity gained on principal adds $6,292/yr, and 5% annual appreciation accumulates to $269,375 by year five. Five-year ROI measures 89.22% and total cumulative return in cash reaches $286,191. For financing, Ziffy Mortgage’s DSCR program evaluates $6,155/mo property income against a $4,772/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1982
5,183 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-01-17 | Listed for sale | $975,000 |
| 2024-12-05 | Listing removed | $985,000 |
| 2024-09-05 | Price change | $1,049,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3284.75 | -36.33% | $537,559 | 16.67% |
| 2023-02-13 | $5158.86 | -1.90% | $460,758 | 18.03% |
| 2022-02-13 | $5258.58 | -6.27% | $390,384 | -28.70% |
Listed by: Meredith Todd • Worth Realty
Mls Name: NTREIS
Mls ID: #20820129
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.
