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 3318 N Grove St, Fort Worth, TX, 76106 offers $3,113/mo rent that, after a $1,786/mo payment, leaves $518/mo cash flow. Total monthly income is $3,113/mo, and annual cash flow is $6,215/yr on $120,998 cash. Return on cash invested measures 25.05% in year one, and rental yield stands at 10.23% at a $365,000 entry. Equity gained on principal adds $2,355/yr while 5% annual appreciation compounds into $100,843 by year five. Five-year ROI records 131.58% and total cumulative return in cash reaches $159,211. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,113/mo property income versus a $1,786/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,098 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 |
|---|---|---|
| 2025-03-29 | Listed for sale | $365,000 |
| 2024-12-23 | Sold | N/A |
| 2024-11-23 | Pending sale | $364,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Daniel Hooley • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20882392
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.
