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 3704 Kimbo Rd, Fort Worth, TX, 76111 priced at $265,000 converts $2,476/mo rent into $592/mo cash flow after a $1,297/mo obligation. Total monthly income equals $2,476/mo, and annual cash flow totals $7,099/yr on $87,848 invested. Return on cash invested prints 27.99% in year one, and rental yield reads 11.21% against a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,215 by year five. Five-year ROI reaches 147.4% and total cumulative return in cash sums $129,483. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,476/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Single Family
Built in 1951
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2024-11-18 | Price change | $265,000 |
| 2024-10-30 | Price change | $275,000 |
| 2024-10-19 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1299.99 | -31.83% | $233,207 | 2.57% |
| 2023-12-27 | $1906.87 | -25.42% | $227,362 | 13.92% |
| 2022-12-27 | $2556.96 | 1.42% | $199,584 | 32.95% |
Listed by: Destiny Hunt • Epique Realty LLC
Mls Name: NTREIS
Mls ID: #20758208
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.
