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 3620 Lynndale Pl, Fort Worth, TX, 76133 offers a 9.81% rental yield on a $315,000 purchase with $2,576/mo rent. Total monthly income registers $2,576/mo, and a $1,542/mo payment leaves $336/mo available for distribution. Annual cash flow reaches $4,029/yr on $104,423 to close, and return on cash invested stands at 23.77% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 124.74% and total cumulative return in cash at $130,253. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,576/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1958
0.26 Acres 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 |
|---|---|---|
| 2024-09-05 | Price change | $315,000 |
| 2024-08-06 | Listed for sale | $325,000 |
| 2024-07-27 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2437.11 | -24.66% | $175,322 | 14.96% |
| 2022-10-23 | $3234.65 | -17.93% | $152,509 | 4.01% |
| 2021-10-23 | $3941.32 | 3.32% | $146,627 | 5.44% |
Listed by: Damaris Moreno • TDRealty
Mls Name: NTREIS
Mls ID: #20672036
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.
