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 3509 Stone Creek Way, Fort Worth, TX, 76137 offers $4,565/mo rent that, after a $2,055/mo payment, leaves $1,527/mo cash flow. Total monthly income is $4,565/mo, and annual cash flow is $18,321/yr on $139,197 cash. Return on cash invested measures 33.07% in year one, and rental yield stands at 13.05% at a $419,900 entry. Equity gained on principal adds $2,710/yr while 5% annual appreciation compounds into $116,011 by year five. Five-year ROI records 174.79% and total cumulative return in cash reaches $243,300. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,565/mo property income versus a $2,055/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
5,009 sqft lot
$N/A/sqft
$630 annually HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2024-07-11 | Price change | $419,900 |
| 2024-06-19 | Listed for sale | $430,000 |
| 2014-08-28 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $6542.82 | -13.10% | $395,000 | 7.34% |
| 2022-08-14 | $7528.86 | 3.82% | $368,000 | 23.30% |
| 2021-08-14 | $7251.54 | N/A | $298,452 | 9.11% |
Listed by: Daniel Galvan • Gregorio Real Estate Company
Mls Name: NTREIS
Mls ID: #20648142
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.
