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 3808 Sugar Ridge Rd, Fort Worth, TX, 76133 priced at $284,900 pairs $2,228/mo rent with $202/mo cash flow after a $1,394/mo payment. Total monthly income equals $2,228/mo, and annual cash flow comes to $2,430/yr on $94,444 invested. Return on cash invested is 22.48% in year one, and rental yield stands at 9.38% on a $284,900 basis. Equity gained on principal adds $1,838/yr, and 5% annual appreciation accumulates to $78,713 by year five. Five-year ROI measures 117.87% and total cumulative return in cash reaches $111,323. For financing, Ziffy Mortgage’s DSCR program evaluates $2,228/mo property income against a $1,394/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1977
9,539 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 |
|---|---|---|
| 2025-01-17 | Price change | $284,900 |
| 2024-12-02 | Listed for sale | $289,900 |
| 2024-10-26 | Listing removed | $1,895 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3869.62 | 9.32% | $247,823 | -8.61% |
| 2023-02-13 | $3539.81 | -19.80% | $271,162 | 22.97% |
| 2022-02-13 | $4413.52 | 2.73% | $220,512 | 18.28% |
Listed by: Michael Ewers • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20788289
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.
