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 3804 Sugar Ridge Rd, Fort Worth, TX, 76133 earns $323/mo cash flow from $2,273/mo rent with a $1,248/mo payment. Total monthly income totals $2,273/mo, and annual cash flow totals $3,875/yr on $84,533 capital. ROI tracks 24.49% on current figures, and rental yield reads 10.7% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 129.33% and total cumulative return in cash sums $109,328. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,273/mo property income instead of your personal income.
Single Family
Built in 1977
6,882 sqft 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $255,000 |
| 2025-03-14 | Listing removed | $1,915 |
| 2025-03-13 | Price change | $1,915 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | $5873.95 | -13.57% | $261,777 | -12.84% |
| 2023-04-01 | $6796.21 | 1.43% | $300,349 | 16.53% |
| 2022-04-01 | $6700.33 | 15.17% | $257,745 | 19.08% |
Listed by: Victoria Testerman • Mainstay Brokerage LLC
Mls Name: NTREIS
Mls ID: #20883053
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.
