








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 Guadalupe Rd, Fort Worth, TX, 76116 priced at $290,000 converts $2,894/mo rent into $832/mo cash flow after a $1,419/mo obligation. Total monthly income equals $2,894/mo, and annual cash flow totals $9,986/yr on $96,135 invested. Return on cash invested prints 30.3% in year one, and rental yield reads 11.98% against a $290,000 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation compiles into $80,122 by year five. Five-year ROI reaches 159.79% and total cumulative return in cash sums $153,616. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,894/mo property income covering a $1,419/mo payment, not borrower’s personal income.
Single Family
Built in 1958
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Price change | $290,000 |
| 2024-11-22 | Listed for sale | $300,000 |
| 2004-03-16 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1215.05 | -47.99% | $310,453 | 23.21% |
| 2023-12-27 | $2336.28 | -2.07% | $251,961 | 14.44% |
| 2022-12-27 | $2385.66 | 2.03% | $220,175 | 7.60% |



Listed by: Joetta Stephens • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20776103
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.