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 3442 Gordon Ave, Fort Worth, TX, 76110 offers a 11.62% rental yield on a $269,000 purchase with $2,604/mo rent. Total monthly income registers $2,604/mo, and a $1,317/mo payment leaves $691/mo available for distribution. Annual cash flow reaches $8,289/yr on $89,174 to close, and return on cash invested stands at 29.2% in year one. Equity gained on principal adds $1,736/yr while 5% annual appreciation supports $74,320 over five years. Portfolio math shows five-year ROI at 153.89% and total cumulative return in cash at $137,231. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,604/mo property income against a $1,317/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1926
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2024-11-22 | Price change | $269,000 |
| 2024-11-12 | Listed for sale | $275,000 |
| 2024-09-30 | Listing removed | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $190.93 | -3.45% | $130,066 | -2.62% |
| 2023-12-27 | $197.76 | N/A | $133,569 | 22.51% |
| 2022-12-27 | N/A | N/A | $109,026 | 6.18% |
Listed by: Niki Le • Signature Real Estate Group
Mls Name: NTREIS
Mls ID: #20776263
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.
