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 904, Fort Worth, TX, 76177 earns from $3,798/mo rent with a $2,423/mo payment. Total monthly income totals $3,798/mo. ROI tracks 18.1% on current figures, and rental yield reads 9.21% at a $495,000 purchase. Equity gained on principal adds $3,194/yr, and 5% annual appreciation supports $136,759 over five years. Five-year ROI reaches 95.75% and total cumulative return in cash sums $157,114. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,798/mo property income instead of your 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 |
|---|---|---|
| 2025-04-26 | Listed for sale | $495,000 |
| 2017-01-04 | Listing removed | $549,900 |
| 2016-07-08 | Listed for sale | $549,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | $5040.26 | 2.04% | $386,000 | N/A |
| 2023-04-26 | $4939.58 | 5.09% | $386,000 | 22.54% |
| 2022-04-26 | $4700.25 | 6.27% | $315,000 | -2.11% |
Listed by: Shari Wells Nixon • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20915338
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.
