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 Gordon Ave, Fort Worth, TX, 76110 offers $1,681/mo rent that, after a $1,003/mo payment, leaves $224/mo cash flow. Total monthly income is $1,681/mo, and annual cash flow is $2,683/yr on $67,958 cash. Return on cash invested measures 23.86% in year one, and rental yield stands at 9.84% at a $205,000 entry. Equity gained on principal adds $1,323/yr while 5% annual appreciation compounds into $56,638 by year five. Five-year ROI records 125.26% and total cumulative return in cash reaches $85,122. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,681/mo property income versus a $1,003/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
7,100 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 |
|---|---|---|
| 2025-02-26 | Listed for sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-26 | $2019.49 | 19.00% | $95,000 | 26.67% |
| 2023-02-26 | $1697.10 | -9.33% | $75,000 | 4.17% |
| 2022-02-26 | $1871.71 | 43.81% | $72,000 | 8.78% |
Listed by: Angelica Vargas • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #20854190
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.
