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 3817 Longmeadow Way, Fort Worth, TX, 76133 with 5% annual appreciation on a $229,900 basis while $1,993/mo rent supports operations. Total monthly income totals $1,993/mo and a $1,125/mo payment preserves $302/mo for cash returns. Annual cash flow comes to $3,629/yr on $76,212 deployed, and return on cash invested reaches 24.67% in year one. Equity gained on principal adds $1,484/yr, and five-year appreciation sums $63,517 alongside rental yield of 10.4%. Five-year ROI measures 129.95% and total cumulative return in cash totals $99,035.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,993/mo property income versus a $1,125/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1981
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 |
|---|---|---|
| 2025-01-16 | Listed for sale | $229,900 |
| 2023-09-16 | Listing removed | N/A |
| 2023-09-15 | Price change | $1,595 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4487.76 | -3.25% | $200,000 | -2.44% |
| 2023-02-13 | $4638.70 | 0.49% | $205,000 | 15.45% |
| 2022-02-13 | $4615.92 | 27.50% | $177,563 | 31.84% |
Listed by: Bridgette Murphey • Atlas Real Estate of TX, LLC
Mls Name: NTREIS
Mls ID: #20804650
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.
