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 3908 Felisa Pl, Fort Worth, TX, 76133 offers a 13.92% rental yield on a $430,000 purchase with $4,987/mo rent. Total monthly income registers $4,987/mo, and a $2,105/mo payment leaves $1,909/mo available for distribution. Annual cash flow reaches $22,914/yr on $142,545 to close, and return on cash invested stands at 35.98% in year one. Equity gained on principal adds $2,775/yr while 5% annual appreciation supports $118,801 over five years. Portfolio math shows five-year ROI at 190.32% and total cumulative return in cash at $271,299. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,987/mo property income against a $2,105/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
10,319 sqft 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 |
|---|---|---|
| 2024-07-22 | Price change | $430,000 |
| 2024-07-02 | Listed for sale | $435,000 |
| 2023-12-08 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $7372.19 | -13.38% | $411,373 | 12.02% |
| 2022-08-14 | $8510.69 | 2.85% | $367,235 | 7.71% |
| 2021-08-14 | $8274.57 | 8.25% | $340,958 | 10.70% |
Listed by: Mordecai Bediako • MARK SPAIN REAL ESTATE
Mls Name: NTREIS
Mls ID: #20647400
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.
