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 3600 Gordon Ave, Fort Worth, TX, 76110 generates $2,245/mo in rent and, after a $1,419/mo payment, leaves $183/mo in cash flow. Total monthly income is $2,245/mo, and annual cash flow is $2,201/yr on $96,102 invested. Return on cash invested sits at 22.2% in year one, and rental yield is 9.29% on a $289,900 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 116.36% and total cumulative return in cash sums $111,825. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,245/mo property income rather than buyer’s personal income.
Single Family
Built in 1947
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-06-27 | Listed for sale | $289,900 |
| 2000-04-26 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $3119.39 | 16.28% | $139,017 | 17.25% |
| 2023-06-27 | $2682.76 | -0.07% | $118,561 | 14.81% |
| 2022-06-27 | $2684.64 | 13.12% | $103,271 | 16.96% |
Listed by: Jennifer Volek • OnDemand Realty
Mls Name: NTREIS
Mls ID: #20983361
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.
