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 3411 Stonewall Ln, Fort Worth, TX, 76123 priced at $335,000 pairs $3,751/mo rent with $1,191/mo cash flow after a $1,640/mo payment. Total monthly income equals $3,751/mo, and annual cash flow comes to $14,287/yr on $111,053 invested. Return on cash invested is 32.77% in year one, and rental yield stands at 13.44% on a $335,000 basis. Equity gained on principal adds $2,162/yr, and 5% annual appreciation accumulates to $92,554 by year five. Five-year ROI measures 173.74% and total cumulative return in cash reaches $192,944. For financing, Ziffy Mortgage’s DSCR program evaluates $3,751/mo property income against a $1,640/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 1987
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-04-10 | Listed for sale | $335,000 |
| 2025-03-05 | Listing removed | $375,000 |
| 2025-01-25 | Price change | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-10 | $7695.67 | N/A | $315,826 | 26.84% |
| 2023-04-10 | N/A | N/A | $249,000 | 9.69% |
| 2022-04-10 | $6267.24 | 32.66% | $227,000 | 35.93% |
Listed by: Meredith Ruiz • HomeSmart
Mls Name: NTREIS
Mls ID: #20899494
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.
