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 3754 Donalee St, Fort Worth, TX, 76119 generates $1,578/mo in rent, after a $1,174/mo payment. Total monthly income is $1,578/mo. Return on cash invested sits at 17.98% in year one, and rental yield is 7.89% on a $239,900 entry. Equity gained on principal adds $1,548/yr, while 5% annual appreciation builds toward $66,280 over five years. Five-year ROI reaches 93.76% and total cumulative return in cash sums $74,563. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,578/mo property income rather than buyer’s personal income.
Single Family
Built in 1952
6,621 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $239,900 |
| 2025-01-07 | Sold | N/A |
| 2024-12-23 | Pending sale | $107,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $1436.88 | -19.53% | $64,035 | -18.85% |
| 2023-07-01 | $1785.63 | 105.65% | $78,913 | 136.27% |
| 2022-07-01 | $868.27 | -3.29% | $33,400 | N/A |
Listed by: Connie Segovia • Monument Realty
Mls Name: NTREIS
Mls ID: #20983913
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.
