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 3905 Wayside Ave, Fort Worth, TX, 76110 listed at $284,999 pairs $2,566/mo rent with a $1,395/mo payment to leave $539/mo cash flow. Total monthly income runs $2,566/mo, and annual cash flow reaches $6,471/yr on $94,477 cash to close. Return on cash invested measures 26.76% in year one, and rental yield registers 10.8% at a $284,999 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 140.83% and total cumulative return in cash totals $133,050. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,566/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1946
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| 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 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-01-02 | Listed for sale | $284,999 |
| 2024-10-28 | Listing removed | $284,999 |
| 2024-10-09 | Price change | $284,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2877.51 | 15.66% | $128,238 | 16.64% |
| 2023-02-13 | $2487.88 | 1.31% | $109,948 | 16.40% |
| 2022-02-13 | $2455.60 | 12.69% | $94,461 | 16.52% |
Listed by: Francisco Cuellar • Indwell
Mls Name: NTREIS
Mls ID: #20805683
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.
