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 3317 Littlejohn Ave, Fort Worth, TX, 76105 uses $77,903 cash to close to unlock $2,989/yr annual cash flow and $249/mo monthly cash flow. Total monthly income runs $1,920/mo, and a $1,150/mo payment keeps the spread at $249/mo. Purchase price stands at $235,000, and rental yield measures 9.8% with $1,920/mo rent. Return on cash invested shows 23.75% in year one, and 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 124.68% and total cumulative return in cash records $97,132. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,920/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Single Family
Built in 1929
5,248 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $235,000 |
| 2024-09-20 | Listing removed | $235,000 |
| 2024-09-13 | Listed for sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $232.69 | -8.82% | $59,032 | 44.07% |
| 2022-10-23 | $255.21 | 9.47% | $40,975 | 15.53% |
| 2021-10-23 | $233.14 | 10.23% | $35,466 | 14.94% |
Listed by: Marie Rosales • Ace Realty Partners
Mls Name: NTREIS
Mls ID: #20715840
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.
