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 3625 Brett Dr, Fort Worth, TX, 76123 priced at $278,500 converts $2,416/mo rent into $436/mo cash flow after a $1,363/mo obligation. Total monthly income equals $2,416/mo, and annual cash flow totals $5,228/yr on $92,323 invested. Return on cash invested prints 25.57% in year one, and rental yield reads 10.41% against a $278,500 entry. Equity gained on principal adds $1,797/yr, while 5% annual appreciation compiles into $76,944 by year five. Five-year ROI reaches 134.43% and total cumulative return in cash sums $124,110. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,416/mo property income covering a $1,363/mo payment, not borrower’s personal income.
Single Family
Built in 1994
7,535 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-10-25 | Listed for sale | $278,500 |
| 2024-10-20 | Pending sale | $278,500 |
| 2024-10-15 | Contingent | $278,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $3805.20 | 9.81% | $298,011 | -3.98% |
| 2023-12-27 | $3465.13 | -20.33% | $310,378 | 23.22% |
| 2022-12-27 | $4349.22 | 3.16% | $251,888 | 23.26% |
Listed by: Maritza Madrid-Henderson • Local Realty Agency
Mls Name: NTREIS
Mls ID: #20746380
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.
