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 3613 S Adams St, Fort Worth, TX, 76110 earns $1,846/mo cash flow from $3,055/mo rent with a $832/mo payment. Total monthly income totals $3,055/mo, and annual cash flow totals $22,154/yr on $56,355 capital. ROI tracks 59.22% on current figures, and rental yield reads 21.56% at a $170,000 purchase. Equity gained on principal adds $1,097/yr, and 5% annual appreciation supports $46,968 over five years. Five-year ROI reaches 314.95% and total cumulative return in cash sums $177,489. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,055/mo property income instead of your personal income.
Single Family
Built in 1930
5,357 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 |
|---|---|---|
| 2024-08-04 | Listing removed | N/A |
| 2024-07-24 | Listing removed | N/A |
| 2024-07-23 | Price change | $1,399 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2266.24 | 8.76% | $100,153 | 24.95% |
| 2022-08-14 | $2083.66 | 109.51% | $80,153 | 116.63% |
| 2021-08-14 | $994.56 | -2.01% | $37,000 | N/A |
Listed by: Jeffrey Robillard • Newfound Real Estate
Mls Name: NTREIS
Mls ID: #20644799
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.
