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% |
Investment property for sale in Fort Worth at 3704 Memphis Ln, Fort Worth, TX, 76133 listed at $271,000 pairs $2,263/mo rent with a $1,326/mo payment to leave $336/mo cash flow. Total monthly income runs $2,263/mo, and annual cash flow reaches $4,035/yr on $89,837 cash to close. Return on cash invested measures 24.4% in year one, and rental yield registers 10.02% at a $271,000 basis. Equity gained on principal adds $1,749/yr, and annual property appreciation at 5% supports $74,872 by year five. Five-year ROI tracks 128.17% and total cumulative return in cash totals $115,143. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,263/mo property income relative to a $1,326/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
8,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Price change | $271,000 |
| 2024-12-03 | Listed for sale | $280,000 |
| 2024-11-09 | Listing removed | $1,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4438.41 | -0.43% | $197,800 | 0.41% |
| 2023-12-27 | $4457.67 | 20.23% | $197,000 | 38.13% |
| 2022-12-27 | $3707.57 | -3.29% | $142,621 | N/A |
Listed by: Greg Bird • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20789227
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.
