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 3521 Cayman Dr, Fort Worth, TX, 76123 generates $2,672/mo in rent and, after a $1,459/mo payment, leaves $552/mo in cash flow. Total monthly income is $2,672/mo, and annual cash flow is $6,629/yr on $98,787 invested. Return on cash invested sits at 26.62% in year one, and rental yield is 10.76% on a $298,000 entry. Equity gained on principal adds $1,923/yr, while 5% annual appreciation builds toward $82,332 over five years. Five-year ROI reaches 140.05% and total cumulative return in cash sums $138,356. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,672/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-11-07 | Listed for sale | $298,000 |
| 2024-07-03 | Listing removed | N/A |
| 2024-07-02 | Price change | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4360.47 | 9.47% | $301,769 | -7.35% |
| 2023-12-27 | $3983.39 | -18.53% | $325,708 | 27.88% |
| 2022-12-27 | $4889.20 | 3.61% | $254,692 | 15.65% |
Listed by: Luisa Williams • Sharcom Realty, LLC
Mls Name: NTREIS
Mls ID: #20772183
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.
