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 3828 Walton Ave, Fort Worth, TX, 76133 offers $3,270/mo rent that, after a $1,835/mo payment, leaves $604/mo cash flow. Total monthly income is $3,270/mo, and annual cash flow is $7,245/yr on $124,313 cash. Return on cash invested measures 25.74% in year one, and rental yield stands at 10.46% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 135.3% and total cumulative return in cash reaches $168,195. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,270/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1964
0.31 Acres 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 |
|---|---|---|
| 2024-07-30 | Price change | $375,000 |
| 2024-07-13 | Price change | $389,900 |
| 2024-06-21 | Price change | $394,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4790.47 | 1.39% | $211,708 | 16.48% |
| 2022-08-14 | $4724.91 | 127.26% | $181,756 | 4.61% |
| 2021-08-14 | $2079.12 | 1.25% | $173,752 | 6.18% |
Listed by: Holli Swanson • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #20641315
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.
