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 3616 Harwen Ter, Fort Worth, TX, 76109 offers $3,101/mo rent that, after a $2,080/mo payment, leaves $79/mo cash flow. Total monthly income is $3,101/mo, and annual cash flow is $947/yr on $140,888 cash. Return on cash invested measures 20.58% in year one, and rental yield stands at 8.76% at a $425,000 entry. Equity gained on principal adds $2,742/yr while 5% annual appreciation compounds into $117,420 by year five. Five-year ROI records 107.65% and total cumulative return in cash reaches $151,661. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,101/mo property income versus a $2,080/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
7,318 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2024-10-03 | Listed for sale | $425,000 |
| 2024-08-24 | Listing removed | N/A |
| 2024-08-23 | Listed for sale | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $5327.21 | -17.22% | $364,905 | 9.55% |
| 2022-10-23 | $6435.63 | -6.34% | $333,092 | 17.47% |
| 2021-10-23 | $6870.97 | 0.89% | $283,564 | 2.80% |
Listed by: Corrine Hyman • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20741497
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.
