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 3612 W Fuller Ave, Fort Worth, TX, 76133 offers a 10.86% rental yield on a $256,000 purchase with $2,316/mo rent. Total monthly income registers $2,316/mo, and a $1,253/mo payment leaves $496/mo available for distribution. Annual cash flow reaches $5,946/yr on $84,864 to close, and return on cash invested stands at 26.92% in year one. Equity gained on principal adds $1,652/yr while 5% annual appreciation supports $70,728 over five years. Portfolio math shows five-year ROI at 141.65% and total cumulative return in cash at $120,214. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,316/mo property income against a $1,253/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
7,013 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 |
|---|---|---|
| 2025-02-10 | Listed for sale | $256,000 |
| 2025-01-28 | Price change | $1,795 |
| 2025-01-13 | Listing removed | $259,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3042.20 | -2.57% | $135,577 | -1.75% |
| 2023-02-13 | $3122.30 | 3.59% | $137,986 | 19.01% |
| 2022-02-13 | $3014.16 | 1.19% | $115,947 | 4.63% |
Listed by: Angela Culpepper • The Culpepper Team
Mls Name: NTREIS
Mls ID: #20840730
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.
