3524 Swan St, Fort Worth, TX, 76117 | $354/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3524 Swan St, Fort Worth, TX, 76117 | $354/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1508 sft

5725 Sunset Rd, Westworth Village, TX, 76114

3 Bed
2 Bath
1544 sft

501 Odie Dr, White Settlement, TX, 76108

3 Bed
2 Bath
1298 sft

9765 Osprey Dr, Fort Worth, TX, 76108

3 Bed
2 Bath
1709 sft

8904 Pagosa Dr, Fort Worth, TX, 76116

Nearby investment properties with comparable prices

3 Bed
2 Bath
1454 sft

9124 Jason Dr, White Settlement, TX, 76108

3 Bed
2 Bath
1011 sft

3917 Valentine St, Fort Worth, TX, 76107

3 Bed
2 Bath
1426 sft

7833 Gaston Ave, Fort Worth, TX, 76116

3 Bed
2 Bath
1474 sft

2916 Yellow Pine Ave, Fort Worth, TX, 76179

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 3524 Swan St, Fort Worth, TX, 76117 earns $354/mo cash flow from $2,345/mo rent with a $1,370/mo payment. Total monthly income totals $2,345/mo, and annual cash flow totals $4,252/yr on $92,820 capital. ROI tracks 24.49% on current figures, and rental yield reads 10.05% at a $279,999 purchase. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,359 over five years. Five-year ROI reaches 128.65% and total cumulative return in cash sums $119,408. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,345/mo property income instead of your personal income.

Single Family

Built in 1955

10,193 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome home! This refreshed and move-in-ready 4-bedroom, 2-bath home sits on a spacious corner lot, complete with a detached 2-car garage. Enjoy your morning coffee on the cozy front porch, surrounded by mature trees that offer shade and privacy. The home features fresh interior and exterior paint and a brand-new roof. Inside, youre welcomed by a bright, open floor plan filled with natural light. The home boasts all-new flooring, recessed lighting, and updated light fixtures throughout. The brand-new kitchen includes quartz countertops, a stylish backsplash, an island with additional seating, and all new appliancesincluding a gas range and dishwasher. The spacious primary suite is thoughtfully located away from the other three bedrooms, offering a private retreat. Both bathrooms have been fully renovated with new vanities and modern tile finishes. Enjoy the large backyardperfect for relaxing or entertaining family and friends. Theres plenty of yard space for kids and pets to play, plus a large storage shed in the backyard and lots of extra storage throughout the home. Conveniently located just minutes from downtown Fort Worth, with easy access to major highways including 820, 121, and I-35, as well as nearby schools and shopping.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76117, Haltom City, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,617 (100%)
Owner Occupied HU	6,697 (49.2%)
Renter Occupied HU	6,211 (45.6%)
Vacant Housing Units	709 ( 5.2%)
Median Home Value	$242,487
Average Home Value	$286,749