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 3709 Wilkie Way, Fort Worth, TX, 76133 priced at $289,000 converts $2,513/mo rent into $457/mo cash flow after a $1,415/mo obligation. Total monthly income equals $2,513/mo, and annual cash flow totals $5,489/yr on $95,804 invested. Return on cash invested prints 25.64% in year one, and rental yield reads 10.43% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 134.8% and total cumulative return in cash sums $129,146. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,513/mo property income covering a $1,415/mo payment, not borrower’s personal income.
Single Family
Built in 1972
0.26 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 |
|---|---|---|
| 2024-09-05 | Price change | $289,000 |
| 2024-08-29 | Price change | $299,000 |
| 2024-08-22 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $3168.13 | -21.12% | $214,867 | 16.58% |
| 2022-10-23 | $4016.18 | -2.89% | $184,316 | 4.76% |
| 2021-10-23 | $4135.88 | -1.73% | $175,946 | -10.82% |
Listed by: Mark Worthington • Worthington Realty & Investmen
Mls Name: NTREIS
Mls ID: #20709821
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.
