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 3635 Westcliff Rd S, Fort Worth, TX, 76109 offers $3,089/mo rent that, after a $2,902/mo payment. Total monthly income is $3,089/mo. Return on cash invested measures 13.13% in year one, and rental yield stands at 6.25% at a $593,000 entry. Equity gained on principal adds $3,827/yr while 5% annual appreciation compounds into $163,835 by year five. Five-year ROI records 67.66% and total cumulative return in cash reaches $131,998. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,089/mo property income versus a $2,902/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
9,016 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $593,000 |
| 2019-02-18 | Listing removed | $349,900 |
| 2019-02-04 | Pending sale | $349,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7189.42 | -13.54% | $407,916 | 13.54% |
| 2022-10-23 | $8315.30 | 1.82% | $359,283 | 7.40% |
| 2021-10-23 | $8166.52 | N/A | $334,540 | 8.74% |
Listed by: Cindy Peck • League Real Estate
Mls Name: NTREIS
Mls ID: #20739729
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.
