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 3413 Fairmeadows Ln, Fort Worth, TX, 76123 listed at $264,999 pairs $2,414/mo rent with a $1,297/mo payment to leave $435/mo cash flow. Total monthly income runs $2,414/mo, and annual cash flow reaches $5,223/yr on $87,847 cash to close. Return on cash invested measures 25.86% in year one, and rental yield registers 10.93% at a $264,999 basis. Equity gained on principal adds $1,710/yr, and annual property appreciation at 5% supports $73,214 by year five. Five-year ROI tracks 136.43% and total cumulative return in cash totals $119,847. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,414/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1986
9,060 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 |
|---|---|---|
| 2025-02-07 | Price change | $264,999 |
| 2024-12-27 | Listed for sale | $269,000 |
| 2024-06-25 | Listing removed | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $238,096 | -5.97% |
| 2023-02-13 | N/A | N/A | $253,215 | 26.41% |
| 2022-02-13 | $5530.49 | N/A | $200,315 | 7.05% |
Listed by: Mark Long • Texas Property Brokers, LLC
Mls Name: NTREIS
Mls ID: #20803661
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.
