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 3628 Bryan Ave, Fort Worth, TX, 76110 priced at $244,000 converts $3,329/mo rent into $1,594/mo cash flow after a $1,194/mo obligation. Total monthly income equals $3,329/mo, and annual cash flow totals $19,130/yr on $80,886 invested. Return on cash invested prints 43.56% in year one, and rental yield reads 16.37% against a $244,000 entry. Equity gained on principal adds $1,574/yr, while 5% annual appreciation compiles into $67,413 by year five. Five-year ROI reaches 230.93% and total cumulative return in cash sums $186,790. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,329/mo property income covering a $1,194/mo payment, not borrower’s personal income.
Single Family
Built in 1949
6,272 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 |
|---|---|---|
| 2024-07-02 | Listed for sale | $244,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1009.43 | -4.71% | $82,756 | 48.47% |
| 2022-08-14 | $1059.36 | 4.67% | $55,741 | 10.85% |
| 2021-08-14 | $1012.05 | 8.21% | $50,287 | 11.88% |
Listed by: Kimberly Jones • The Property Shop
Mls Name: NTREIS
Mls ID: #20661720
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.
