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% |
Investment property for sale in Fort Worth at 3575 Lone Star Cir SUITE 711, Fort Worth, TX, 76177 uses $145,529 cash to close to unlock $1,811/yr annual cash flow and $151/mo monthly cash flow. Total monthly income runs $3,798/mo, and a $2,149/mo payment keeps the spread at $151/mo. Purchase price stands at $439,000, and rental yield measures 10.38% with $3,798/mo rent. Return on cash invested shows 21.15% in year one, and 5% annual appreciation builds toward $121,288 over five years. Five-year ROI reaches 112.29% and total cumulative return in cash records $163,412. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,798/mo property income covering a $2,149/mo payment rather than investor’s personal income.
Condo
Built in 1997
2.48 Acres lot
$N/A/sqft
$525 monthly HOA
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Date | Event | Price |
|---|---|---|
| 2024-10-25 | Listed for sale | $439,000 |
| 2023-04-19 | Sold | N/A |
| 2023-03-19 | Pending sale | $379,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5135.14 | -0.75% | $393,266 | -2.73% |
| 2023-02-13 | $5174.07 | 14.17% | $404,324 | 33.12% |
| 2022-02-13 | $4532.08 | -1.10% | $303,730 | 1.08% |
Listed by: Nicola Kellogg • The Melendez Real Estate Group
Mls Name: NTREIS
Mls ID: #20760789
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.
