3824 Stuart Dr, Fort Worth, TX, 76110 | $353/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3824 Stuart Dr, Fort Worth, TX, 76110 | $353/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1510 sft

236 Shepards St, Godley, TX, 76044

4 Bed
3 Bath
2343 sft

2904 Forest Creek Dr, Fort Worth, TX, 76123

4 Bed
2 Bath
1667 sft

10013 Isla Ln, Crowley, TX, 76036

3 Bed
2 Bath
1100 sft

3721 Berry Springs Ct, Joshua, TX, 76058

Nearby investment properties with comparable prices

3 Bed
2 Bath
1246 sft

509 Kemper Ave, Crowley, TX, 76036

2 Bed
1 Bath
858 sft

624 Black Hills Dr, Burleson, TX, 76028

2 Bed
2 Bath
1285 sft

10729 Fm 1902, Crowley, TX, 76036

4 Bed
2 Bath
1568 sft

6500 Berry Grove Ln, Joshua, TX, 76058

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 3824 Stuart Dr, Fort Worth, TX, 76110 uses $69,615 cash to close to unlock $4,230/yr annual cash flow and $353/mo monthly cash flow. Total monthly income runs $1,846/mo, and a $1,028/mo payment keeps the spread at $353/mo. Purchase price stands at $210,000, and rental yield measures 10.55% with $1,846/mo rent. Return on cash invested shows 25.99% in year one, and 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 136.67% and total cumulative return in cash records $95,140. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,846/mo property income covering a $1,028/mo payment rather than investor’s personal income.

Single Family

Built in 1938

6,272 sqft lot

$N/A/sqft

No HOA

More details about the property

Fully renovated modern home in the heart of Fort Worth. Brand new exterior siding with white and black color scheme accented with stained wood beams on the covered front porch. Step inside to new vinyl flooring throughout the main living area, kitchen and into all three bedrooms with fans. The kitchen comes complete with custom plywood cabinets for durability and quality including hardware and quartz countertops. Updated plumbing fixture on large single basin sink. Feel at ease with a brand new Fridge, washer, dryer and oven. Modern bathroom with stand-up shower featuring floor to ceiling tile and linen cabinets. Tankless water heater and brand new windows installed for efficiency. New roof installed as of 10-2025.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,584 (100%)
Owner Occupied HU	5,903 (51.0%)
Renter Occupied HU	4,444 (38.4%)
Vacant Housing Units	1,237 (10.7%)
Median Home Value	$307,434
Average Home Value	$384,878