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 3813 Rusty Dell Rd, Fort Worth, TX, 76111 uses $82,875 cash to close to unlock $1,630/yr annual cash flow and $136/mo monthly cash flow. Total monthly income runs $1,914/mo, and a $1,224/mo payment keeps the spread at $136/mo. Purchase price stands at $250,000, and rental yield measures 9.19% with $1,914/mo rent. Return on cash invested shows 21.88% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 114.59% and total cumulative return in cash records $94,966. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,914/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 1947
7,501 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 |
|---|---|---|
| 2025-03-27 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-27 | $1028.34 | 7.57% | $175,908 | 14.44% |
| 2023-03-27 | $955.98 | -39.45% | $153,710 | 33.30% |
| 2022-03-27 | $1578.87 | -3.19% | $115,314 | -0.47% |
Listed by: Joshua Herrera • Local Pro Realty, LLC
Mls Name: NTREIS
Mls ID: #20863396
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.
