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 Wayland Dr, Fort Worth, TX, 76133 priced at $300,000 converts $2,228/mo rent into $95/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,228/mo, and annual cash flow totals $1,140/yr on $99,450 invested. Return on cash invested prints 21.06% in year one, and rental yield reads 8.91% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 110.19% and total cumulative return in cash sums $109,584. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,228/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 1973
9,626 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-03-28 | Listed for sale | $300,000 |
| 2019-01-15 | Listing removed | $205,000 |
| 2018-12-14 | Pending sale | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $2601.58 | 10.40% | $185,266 | 0.76% |
| 2023-03-28 | $2356.47 | -25.15% | $183,866 | 23.40% |
| 2022-03-28 | $3148.43 | -8.77% | $149,000 | N/A |
Listed by: Tamera Saling • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20867019
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.
