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 3500 Fortner Way, Fort Worth, TX, 76116 priced at $250,000 pairs $2,154/mo rent with $376/mo cash flow after a $1,224/mo payment. Total monthly income equals $2,154/mo, and annual cash flow comes to $4,510/yr on $82,875 invested. Return on cash invested is 25.35% in year one, and rental yield stands at 10.34% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 133.22% and total cumulative return in cash reaches $110,410. For financing, Ziffy Mortgage’s DSCR program evaluates $2,154/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $250,000 |
| 2021-11-05 | Sold | N/A |
| 2021-11-02 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3450.53 | N/A | $222,000 | -6.22% |
| 2023-02-13 | N/A | N/A | $236,718 | 21.53% |
| 2022-02-13 | $4273.24 | 31.73% | $194,778 | 35.35% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
