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 3705 Renzel Blvd, Fort Worth, TX, 76116 priced at $300,000 pairs $2,214/mo rent with $81/mo cash flow after a $1,468/mo payment. Total monthly income equals $2,214/mo, and annual cash flow comes to $972/yr on $99,450 invested. Return on cash invested is 20.89% in year one, and rental yield stands at 8.86% on a $300,000 basis. Equity gained on principal adds $1,936/yr, and 5% annual appreciation accumulates to $82,884 by year five. Five-year ROI measures 109.28% and total cumulative return in cash reaches $108,684. For financing, Ziffy Mortgage’s DSCR program evaluates $2,214/mo property income against a $1,468/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2003
5,196 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-12-19 | Price change | $300,000 |
| 2024-12-05 | Price change | $303,000 |
| 2024-11-07 | Price change | $306,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1142.62 | -47.44% | $247,862 | 1.43% |
| 2023-12-27 | $2173.91 | -2.03% | $244,375 | 8.36% |
| 2022-12-27 | $2219.00 | 2.04% | $225,527 | 17.46% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20734325
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.
