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 3904 Clayton Rd W, Fort Worth, TX, 76116 at $500,000 posts ROI 23.67% with $520/mo cash flow from $4,121/mo rent. Total monthly income equals $4,121/mo, and annual cash flow records $6,238/yr on $165,750 to close. Return on cash invested measures 23.67% and rental yield reads 9.89% at the current $500,000. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 by year five. Five-year ROI prints 124.35% and total cumulative return in cash totals $206,108.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,121/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1953
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Price change | $500,000 |
| 2024-07-05 | Listed for sale | $525,000 |
| 2023-10-05 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $8849.02 | -8.34% | $469,600 | 19.80% |
| 2022-08-14 | $9654.64 | -5.14% | $391,993 | 3.52% |
| 2021-08-14 | $10178.19 | 8.87% | $378,653 | 11.10% |
Listed by: William Summers • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20660487
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.
