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 3537 Hardeman St, Fort Worth, TX, 76119 offers $1,919/mo rent that, after a $1,174/mo payment, leaves $213/mo cash flow. Total monthly income is $1,919/mo, and annual cash flow is $2,559/yr on $79,527 cash. Return on cash invested measures 23.13% in year one, and rental yield stands at 9.6% at a $239,900 entry. Equity gained on principal adds $1,548/yr while 5% annual appreciation compounds into $66,280 by year five. Five-year ROI records 121.36% and total cumulative return in cash reaches $96,511. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,919/mo property income versus a $1,174/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1952
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| 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 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2025-05-03 | Listed for sale | $239,900 |
| 2025-04-02 | Listing removed | $242,000 |
| 2025-03-20 | Listed for sale | $242,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-03 | $2207.81 | -0.74% | $98,392 | 0.10% |
| 2023-05-03 | $2224.17 | N/A | $98,294 | 41.08% |
| 2022-05-03 | N/A | N/A | $69,674 | 34.52% |
Listed by: Angelica Vargas • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #20924567
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.
