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 S Bay Breeze Ln, Fort Worth, TX, 76179 generates $4,055/mo in rent, after a $3,402/mo payment. Total monthly income is $4,055/mo. Return on cash invested sits at 14.75% in year one, and rental yield is 7% on a $695,000 entry. Equity gained on principal adds $4,485/yr, while 5% annual appreciation builds toward $192,016 over five years. Five-year ROI reaches 76.59% and total cumulative return in cash sums $175,122. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,055/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
1.01 Acres lot
$N/A/sqft
$750 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $695,000 |
| 2021-06-30 | Listing removed | N/A |
| 2021-05-04 | Listed for sale | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-12 | $7698.74 | -1.28% | $517,867 | 2.00% |
| 2023-04-12 | $7798.62 | -15.50% | $507,713 | 8.42% |
| 2022-04-12 | $9228.69 | 15.15% | $468,304 | 9.29% |
Listed by: Carrie Marquis-Favinger • Berkshire HathawayHS PenFed TX
Mls Name: NTREIS
Mls ID: #20898835
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.
