3817 E 1st StFort WorthTX76111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 3817 E 1st St, Fort Worth, TX, 76111 uses $82,875 cash to close to unlock $646/yr annual cash flow and $54/mo monthly cash flow. Total monthly income runs $1,832/mo, and a $1,224/mo payment keeps the spread at $54/mo. Purchase price stands at $250,000, and rental yield measures 8.79% with $1,832/mo rent. Return on cash invested shows 20.69% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 108.22% and total cumulative return in cash records $89,686. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,832/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 1930
6,664 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76111, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
8,037
Single Family
7,079
Multi-Family
958
Businesses
1,079
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Montoya • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #21157466