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 3316 N Grove St, Fort Worth, TX, 76106 generates $4,202/mo in rent and, after a $1,786/mo payment, leaves $1,607/mo in cash flow. Total monthly income is $4,202/mo, and annual cash flow is $19,283/yr on $120,998 invested. Return on cash invested sits at 35.85% in year one, and rental yield is 13.81% on a $365,000 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 189.5% and total cumulative return in cash sums $229,291. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,202/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76106, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,830 (100%) |
| Owner Occupied HU | 5,555 (47.0%) |
| Renter Occupied HU | 5,600 (47.3%) |
| Vacant Housing Units | 675 ( 5.7%) |
| Median Home Value | $163,112 |
| Average Home Value | $181,704 |
Residential
11,131
Single Family
8,873
Multi-Family
2,258
Businesses
980
Date | Event | Price |
|---|---|---|
| 2024-08-23 | Listed for sale | $365,000 |
| 2024-02-12 | Sold | N/A |
| 2024-01-25 | Pending sale | $70,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $707.11 | 172.01% | $31,250 | 212.50% |
| 2022-08-30 | $259.96 | -3.29% | $10,000 | N/A |
| 2021-08-30 | $268.80 | -2.01% | $10,000 | N/A |
Listed by: Cindy Munoz Salinas • Texas Connect Realty LLC
Mls Name: NTREIS
Mls ID: #20709607
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.
