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 3732 E 1st St, Fort Worth, TX, 76111 uses $59,339 cash to close to unlock $222/yr annual cash flow and $19/mo monthly cash flow. Total monthly income runs $1,419/mo, and a $876/mo payment keeps the spread at $19/mo. Purchase price stands at $179,000, and rental yield measures 9.51% with $1,419/mo rent. Return on cash invested shows 20.28% in year one, and 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 107.02% and total cumulative return in cash records $63,507. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,419/mo property income covering a $876/mo payment rather than investor’s personal income.
Single Family
Built in 1928
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,438 (100%) |
| Owner Occupied HU | 4,473 (53.0%) |
| Renter Occupied HU | 3,453 (40.9%) |
| Vacant Housing Units | 512 ( 6.1%) |
| Median Home Value | $221,259 |
| Average Home Value | $275,035 |
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Listed for sale | $179,000 |
| 2024-09-13 | Listing removed | $199,000 |
| 2024-08-07 | Listed for sale | $218,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4504.17 | 19.00% | $205,115 | 22.62% |
| 2023-02-13 | $3785.06 | -5.13% | $167,276 | 8.99% |
| 2022-02-13 | $3989.66 | 25.38% | $153,472 | 29.64% |
Listed by: Mirna Smith • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #20839762
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.
