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 3708 Hardeman St, Fort Worth, TX, 76119 priced at $224,900 converts $2,028/mo rent into $428/mo cash flow after a $1,101/mo obligation. Total monthly income equals $2,028/mo, and annual cash flow totals $5,142/yr on $74,554 invested. Return on cash invested prints 26.81% in year one, and rental yield reads 10.82% against a $224,900 entry. Equity gained on principal adds $1,451/yr, while 5% annual appreciation compiles into $62,136 by year five. Five-year ROI reaches 141.05% and total cumulative return in cash sums $105,157. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,028/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 1951
8,015 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2024-10-18 | Price change | $224,900 |
| 2024-09-11 | Listed for sale | $229,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1952.00 | 26.21% | $86,266 | 44.99% |
| 2022-10-23 | $1546.68 | 15.50% | $59,497 | 19.43% |
| 2021-10-23 | $1339.12 | -26.16% | $49,818 | -24.64% |
Listed by: John Pena • Indwell
Mls Name: NTREIS
Mls ID: #20725407
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.
