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 3604 Desert Mesa Rd, Fort Worth, TX, 76111 uses $91,494 cash to close to unlock $8,126/yr annual cash flow and $677/mo monthly cash flow. Total monthly income runs $2,640/mo, and a $1,351/mo payment keeps the spread at $677/mo. Purchase price stands at $276,000, and rental yield measures 11.48% with $2,640/mo rent. Return on cash invested shows 28.79% in year one, and 5% annual appreciation builds toward $76,254 over five years. Five-year ROI reaches 151.71% and total cumulative return in cash records $138,805. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,640/mo property income covering a $1,351/mo payment rather than investor’s personal income.
Single Family
Built in 2004
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Darin Davis • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21024510
