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 Wayland Dr, Fort Worth, TX, 76133 listed at $288,000 pairs $2,522/mo rent with a $1,410/mo payment to leave $474/mo cash flow. Total monthly income runs $2,522/mo, and annual cash flow reaches $5,683/yr on $95,472 cash to close. Return on cash invested measures 25.86% in year one, and rental yield registers 10.51% at a $288,000 basis. Equity gained on principal adds $1,858/yr, and annual property appreciation at 5% supports $79,569 by year five. Five-year ROI tracks 135.99% and total cumulative return in cash totals $129,828. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,522/mo property income relative to a $1,410/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1965
0.25 Acres 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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $288,000 |
| 2024-09-23 | Listing removed | $288,000 |
| 2024-07-13 | Price change | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $2191.07 | -26.26% | $211,897 | 15.43% |
| 2022-10-23 | $2971.18 | -0.87% | $183,575 | 14.73% |
| 2021-10-23 | $2997.13 | -21.24% | $160,000 | N/A |
Listed by: Abbey Griffin • United Real Estate Insight
Mls Name: NTREIS
Mls ID: #20598988
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.
