








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 3800 Desert Ridge Dr, Fort Worth, TX, 76116 listed at $235,000 pairs $2,303/mo rent with a $1,150/mo payment to leave $632/mo cash flow. Total monthly income runs $2,303/mo, and annual cash flow reaches $7,585/yr on $77,903 cash to close. Return on cash invested measures 29.65% in year one, and rental yield registers 11.76% at a $235,000 basis. Equity gained on principal adds $1,516/yr, and annual property appreciation at 5% supports $64,926 by year five. Five-year ROI tracks 156.32% and total cumulative return in cash totals $121,780. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,303/mo property income relative to a $1,150/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-07-14 | Listed for sale | $235,000 |
| 2025-07-12 | Listing removed | $242,000 |
| 2025-06-27 | Price change | $242,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-14 | $1360.94 | -24.05% | $175,921 | -1.68% |
| 2023-07-14 | $1791.97 | -31.58% | $178,930 | 13.14% |
| 2022-07-14 | $2619.19 | -6.01% | $158,146 | 4.24% |



Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A