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 3567 Winston Rd, Fort Worth, TX, 76109 priced at $457,000 pairs $3,635/mo rent with $280/mo cash flow after a $2,237/mo payment. Total monthly income equals $3,635/mo, and annual cash flow comes to $3,363/yr on $151,496 invested. Return on cash invested is 22.13% in year one, and rental yield stands at 9.54% on a $457,000 basis. Equity gained on principal adds $2,949/yr, and 5% annual appreciation accumulates to $126,261 by year five. Five-year ROI measures 116.27% and total cumulative return in cash reaches $176,143. For financing, Ziffy Mortgage’s DSCR program evaluates $3,635/mo property income against a $2,237/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1958
7,927 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-02-19 | Listing removed | $579,000 |
| 2025-01-28 | Listed for sale | $579,000 |
| 2024-11-27 | Listing removed | $579,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $8844.36 | -12.17% | $394,155 | -11.43% |
| 2023-10-09 | $10069.47 | N/A | $445,006 | 11.70% |
| 2022-10-09 | N/A | N/A | $398,388 | 22.62% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
