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 W Spurgeon St, Fort Worth, TX, 76133 with 5% annual appreciation on a $199,900 basis while $3,314/mo rent supports operations. Total monthly income totals $3,314/mo and a $978/mo payment preserves $1,893/mo for cash returns. Annual cash flow comes to $22,715/yr on $66,267 deployed, and return on cash invested reaches 54.19% in year one. Equity gained on principal adds $1,290/yr, and five-year appreciation sums $55,229 alongside rental yield of 19.89%. Five-year ROI measures 287.86% and total cumulative return in cash totals $190,753.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,314/mo property income versus a $978/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1950
8,755 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 |
|---|---|---|
| 2024-08-27 | Listed for sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $603.90 | N/A | $194,933 | 8.43% |
| 2022-08-30 | N/A | N/A | $179,772 | 5.99% |
| 2021-08-30 | $601.85 | 6.28% | $169,609 | 14.66% |
Listed by: Kathy Dierker • BHHS Premier Properties
Mls Name: NTREIS
Mls ID: #20714126
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.
