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 3430 Mount Vernon Ave, Fort Worth, TX, 76103 offers $4,268/mo rent that, after a $1,419/mo payment, leaves $2,019/mo cash flow. Total monthly income is $4,268/mo, and annual cash flow is $24,230/yr on $96,102 cash. Return on cash invested measures 45.12% in year one, and rental yield stands at 17.67% at a $289,900 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,094 by year five. Five-year ROI records 240.14% and total cumulative return in cash reaches $230,781. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,268/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2019
5,902 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-07-27 | Listed for sale | $289,900 |
| 2024-07-23 | Listing removed | N/A |
| 2024-07-15 | Price change | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7060.21 | 19.19% | $312,016 | 36.94% |
| 2022-08-14 | $5923.33 | 19.05% | $227,856 | 23.10% |
| 2021-08-14 | $4975.30 | 21.05% | $185,093 | 23.53% |
Listed by: Bob Smith • Smith & Associates Realty
Mls Name: NTREIS
Mls ID: #20686830
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.
