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 3705 Seven Gables St, Fort Worth, TX, 76133 with 5% annual appreciation on a $200,000 basis while $3,059/mo rent supports operations. Total monthly income totals $3,059/mo and a $979/mo payment preserves $1,637/mo for cash returns. Annual cash flow comes to $19,640/yr on $66,300 deployed, and return on cash invested reaches 49.53% in year one. Equity gained on principal adds $1,291/yr, and five-year appreciation sums $55,256 alongside rental yield of 18.35%. Five-year ROI measures 262.93% and total cumulative return in cash totals $174,320.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,059/mo property income versus a $979/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1980
7,318 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 |
|---|---|---|
| 2024-07-27 | Listed for sale | $200,000 |
| 2024-07-18 | Pending sale | $200,000 |
| 2024-07-16 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2569.76 | -23.89% | $200,216 | 23.41% |
| 2022-08-14 | $3376.47 | 1.66% | $162,234 | 12.75% |
| 2021-08-14 | $3321.18 | 3.18% | $143,891 | 4.73% |
Listed by: Laisha Reveles de la Rosa • Texas Connect Realty, LLC
Mls Name: NTREIS
Mls ID: #20665512
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.
