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 3824 Bay Ct, Fort Worth, TX, 76179 priced at $1,349,000 pairs $6,502/mo rent with after a $6,603/mo payment. Total monthly income equals $6,502/mo. Return on cash invested is 11.54% in year one, and rental yield stands at 5.78% on a $1,349,000 basis. Equity gained on principal adds $8,705/yr, and 5% annual appreciation accumulates to $372,704 by year five. Five-year ROI measures 59.22% and total cumulative return in cash reaches $258,855. For financing, Ziffy Mortgage’s DSCR program evaluates $6,502/mo property income against a $6,603/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2000
1.09 Acres lot
$N/A/sqft
$750 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-09-30 | Listed for sale | $1,349,000 |
| 2024-09-18 | Listing removed | $1,349,000 |
| 2024-08-15 | Listed for sale | $1,399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $15265.71 | -14.09% | $926,818 | 9.18% |
| 2022-10-23 | $17769.60 | 33.92% | $848,921 | 35.83% |
| 2021-10-23 | $13268.75 | 1.88% | $625,000 | 3.99% |
Listed by: Michael Hershenberg • Real
Mls Name: NTREIS
Mls ID: #20696218
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.
