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 3825 Gavin Ct, Fort Worth, TX, 76179 listed at $1,090,000 pairs $8,984/mo rent with a $5,335/mo payment to leave $1,108/mo cash flow. Total monthly income runs $8,984/mo, and annual cash flow reaches $13,294/yr on $353,160 cash to close. Return on cash invested measures 24.13% in year one, and rental yield registers 9.89% at a $1,090,000 basis. Equity gained on principal adds $7,034/yr, and annual property appreciation at 5% supports $301,147 by year five. Five-year ROI tracks 126.79% and total cumulative return in cash totals $447,768. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $8,984/mo property income relative to a $5,335/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1999
1.01 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 |
|---|---|---|
| 2024-07-15 | Price change | $1,090,000 |
| 2024-04-30 | Price change | $1,100,000 |
| 2024-03-28 | Listed for sale | $1,200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $13675.74 | -9.87% | $825,212 | 15.31% |
| 2022-08-15 | $15173.04 | 49.81% | $715,676 | 37.95% |
| 2021-08-15 | $10128.12 | -1.99% | $518,800 | N/A |
Listed by: Susana Sherfedin • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20572538
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.
