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 3513 Caspian Cv, Fort Worth, TX, 76244 generates $2,908/mo in rent and, after a $1,933/mo payment, leaves $48/mo in cash flow. Total monthly income is $2,908/mo, and annual cash flow is $573/yr on $130,943 invested. Return on cash invested sits at 20.35% in year one, and rental yield is 8.83% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 106.57% and total cumulative return in cash sums $139,542. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,908/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
5,501 sqft lot
$N/A/sqft
$310 semi-annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $395,000 |
| 2023-04-06 | Listing removed | N/A |
| 2022-07-08 | Listing removed | $442,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $3779.38 | -24.11% | $402,246 | -3.05% |
| 2023-04-17 | $4980.21 | 17.53% | $414,889 | 29.05% |
| 2022-04-17 | $4237.30 | 17.79% | $321,495 | 7.09% |
Listed by: David Rentfrow • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20905949
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.
