3528 E Kellis St, Fort Worth, TX, 76119 | $524/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

3528 E Kellis St, Fort Worth, TX, 76119 | $524/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1330 sft

7928 Camelot Rd, Fort Worth, TX, 76134

3 Bed
2 Bath
1332 sft

620 E Glendale St, Crowley, TX, 76036

4 Bed
2 Bath
2182 sft

4336 Red Clover Ln, Fort Worth, TX, 76109

3 Bed
2 Bath
1352 sft

1028 Buffalo Springs Dr, Fort Worth, TX, 76140

Nearby investment properties with comparable prices

4 Bed
3 Bath
1440 sft

4181 South Dr, Burleson, TX, 76028

3 Bed
2 Bath
1475 sft

7016 Wagonwheel Rd, Fort Worth, TX, 76133

3 Bed
2 Bath
1333 sft

824 Lynne Ln, Burleson, TX, 76028

3 Bed
1 Bath
1208 sft

1557 Hamsted St, Fort Worth, TX, 76115

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 3528 E Kellis St, Fort Worth, TX, 76119 earns $524/mo cash flow from $2,159/mo rent with a $1,125/mo payment. Total monthly income totals $2,159/mo, and annual cash flow totals $6,293/yr on $76,212 capital. ROI tracks 28.17% on current figures, and rental yield reads 11.27% at a $229,900 purchase. Equity gained on principal adds $1,484/yr, and 5% annual appreciation supports $63,517 over five years. Five-year ROI reaches 148.39% and total cumulative return in cash sums $113,087. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,159/mo property income instead of your personal income.

Single Family

Built in 1949

7,187 sqft lot

$N/A/sqft

No HOA

More details about the property

Charming Potential in This 3-Bedroom, 2-Bath Home with a Massive Garage & Spacious Yard! Bring your vision and creativitythis home is ready for a new chapter! Offering 3 bedrooms and 2 bathrooms, its nestled on a generously sized lot with a large backyard perfect for gatherings, gardening, or relaxing under the Texas sky. The standout detached garage offers tons of room for parking, storage, hobbies, or even a workshop. A brand-new roof will be installed prior to closing, giving buyers peace of mind and a head start on updates. Inside, the home needs cosmetic work and some foundation repairs, making it ideal for someone looking to personalize and restore a space with character. Whether youre a DIY enthusiast, investor, or someone who sees the beauty in before & after, this property offers strong bones and tons of potential. Seller and listing agent do not guarantee or warrant the accuracy of any information provided. Buyer and buyers agent to verify all detailsincluding square footage, schools, lot size, and property condition. Buyer to purchase survey. Don't miss outopportunities like this dont come often!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,035 (100%)
Owner Occupied HU	8,890 (52.2%)
Renter Occupied HU	7,287 (42.8%)
Vacant Housing Units	858 ( 5.0%)
Median Home Value	$136,930
Average Home Value	$177,699