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 3333 Darcy St #2201, Fort Worth, TX, 76107 earns $6/mo cash flow from $3,785/mo rent with a $2,031/mo payment. Total monthly income totals $3,785/mo, and annual cash flow totals $69/yr on $137,573 capital. ROI tracks 19.96% on current figures, and rental yield reads 10.94% at a $415,000 purchase. Equity gained on principal adds $2,678/yr, and 5% annual appreciation supports $114,657 over five years. Five-year ROI reaches 106.93% and total cumulative return in cash sums $147,105. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,785/mo property income instead of your personal income.
Condo
Built in 1999
0.68 Acres lot
$N/A/sqft
$645 monthly HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-05-09 | Listed for sale | $415,000 |
| 2025-03-19 | Listing removed | $415,000 |
| 2025-03-18 | Listed for sale | $415,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $9089.29 | 6.00% | $405,071 | 6.89% |
| 2023-05-09 | $8574.80 | -7.35% | $378,951 | 6.44% |
| 2022-05-09 | $9254.80 | 18.14% | $356,008 | 22.16% |
Listed by: Corrine Hyman • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20931430
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.
