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 3501 Hilltop Rd, Fort Worth, TX, 76109 at $1,799,000 posts ROI 12.14% with from $8,796/mo rent. Total monthly income equals $8,796/mo. Return on cash invested measures 12.14% and rental yield reads 5.87% at the current $1,799,000. Equity gained on principal adds $11,609/yr, and 5% annual appreciation supports $497,031 by year five. Five-year ROI prints 62.33% and total cumulative return in cash totals $363,309. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $8,796/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2023
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2024-06-21 | Listed for sale | $1,799,000 |
| 2024-06-09 | Listing removed | $1,799,000 |
| 2024-04-24 | Price change | $1,799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $3914.60 | 36.72% | $173,000 | -59.13% |
| 2022-08-15 | $2863.25 | 2.83% | $423,274 | 7.92% |
| 2021-08-15 | $2784.39 | 3.33% | $392,224 | 10.78% |
Listed by: Josh White • John Hill, Broker
Mls Name: NTREIS
Mls ID: #20652980
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.
