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 3516 Rogers Ave, Fort Worth, TX, 76109 earns $1,414/mo cash flow from $5,033/mo rent with a $2,491/mo payment. Total monthly income totals $5,033/mo, and annual cash flow totals $16,965/yr on $167,461 capital. ROI tracks 30.19% on current figures, and rental yield reads 11.87% at a $509,000 purchase. Equity gained on principal adds $3,285/yr, and 5% annual appreciation supports $140,627 over five years. Five-year ROI reaches 159.15% and total cumulative return in cash sums $266,521. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,033/mo property income instead of your personal income.
Single Family
Built in 1950
8,407 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 |
|---|---|---|
| 2025-06-07 | Listed for sale | $509,000 |
| 2022-07-13 | Sold | N/A |
| 2022-06-25 | Pending sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-08 | $8353.56 | -12.24% | $372,282 | -11.50% |
| 2023-06-08 | $9518.92 | -8.00% | $420,676 | 5.70% |
| 2022-06-08 | $10346.41 | 14.18% | $398,000 | 18.06% |
Listed by: Alana Long • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20962833
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.
