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 3501 Rashti Ct, Fort Worth, TX, 76109 priced at $493,400 pairs $4,895/mo rent with $1,274/mo cash flow after a $2,415/mo payment. Total monthly income equals $4,895/mo, and annual cash flow comes to $15,288/yr on $163,562 invested. Return on cash invested is 29.26% in year one, and rental yield stands at 11.91% on a $493,400 basis. Equity gained on principal adds $3,184/yr, and 5% annual appreciation accumulates to $136,317 by year five. Five-year ROI measures 154.5% and total cumulative return in cash reaches $252,696. For financing, Ziffy Mortgage’s DSCR program evaluates $4,895/mo property income against a $2,415/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
N/A 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 |
|---|---|---|
| 2025-03-14 | Listing removed | $3,500 |
| 2025-03-04 | Listed for rent | $3,500 |
| 2025-02-13 | Listing removed | $539,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $9536.51 | 11.50% | $425,000 | 12.43% |
| 2023-10-09 | $8553.27 | -7.00% | $378,000 | 6.84% |
| 2022-10-09 | $9197.15 | 26.72% | $353,791 | 31.03% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
