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 3416 W Gambrell St, Fort Worth, TX, 76133 listed at $196,900 pairs $1,708/mo rent with a $964/mo payment to leave $308/mo cash flow. Total monthly income runs $1,708/mo, and annual cash flow reaches $3,690/yr on $65,272 cash to close. Return on cash invested measures 25.56% in year one, and rental yield registers 10.41% at a $196,900 basis. Equity gained on principal adds $1,271/yr, and annual property appreciation at 5% supports $54,400 by year five. Five-year ROI tracks 134.42% and total cumulative return in cash totals $87,739. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,708/mo property income relative to a $964/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1951
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Liza Aguirre • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20956534
