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 3541 Wosley Dr, Fort Worth, TX, 76133 generates $2,219/mo in rent, after a $1,542/mo payment. Total monthly income is $2,219/mo. Return on cash invested sits at 19.66% in year one, and rental yield is 8.45% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 102.74% and total cumulative return in cash sums $107,285. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,219/mo property income rather than buyer’s personal income.
Single Family
Built in 1959
10,410 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 |
|---|---|---|
| 2025-04-12 | Listed for sale | $315,000 |
| 2019-04-22 | Sold | N/A |
| 2019-04-03 | Pending sale | $229,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $5153.86 | 8.77% | $333,094 | 19.86% |
| 2023-04-12 | $4738.28 | -29.45% | $277,896 | 7.56% |
| 2022-04-12 | $6716.49 | 5.05% | $258,366 | 0.55% |
Listed by: Nicky Austin • ARC Realty DFW
Mls Name: NTREIS
Mls ID: #20901587
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.
