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 3605 Wayland Dr, Fort Worth, TX, 76133 generates $2,574/mo in rent and, after a $1,713/mo payment, leaves $85/mo in cash flow. Total monthly income is $2,574/mo, and annual cash flow is $1,022/yr on $116,025 invested. Return on cash invested sits at 20.79% in year one, and rental yield is 8.83% on a $349,999 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,698 over five years. Five-year ROI reaches 108.81% and total cumulative return in cash sums $126,242. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,574/mo property income rather than buyer’s personal income.
Single Family
Built in 1967
9,321 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Listed for sale | $349,999 |
| 2025-04-30 | Sold | N/A |
| 2025-04-19 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $4566.66 | 55.79% | $203,516 | 0.66% |
| 2023-09-19 | $2931.20 | -22.10% | $202,190 | 16.20% |
| 2022-09-19 | $3762.86 | -3.35% | $174,006 | 4.57% |
Listed by: Zac Hamilton • Texas Life Real Estate
Mls Name: NTREIS
Mls ID: #21064071
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.
