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 3909 Felisa Pl, Fort Worth, TX, 76133 listed at $395,000 pairs $2,891/mo rent with a $1,933/mo payment to leave $82/mo cash flow. Total monthly income runs $2,891/mo, and annual cash flow reaches $989/yr on $130,943 cash to close. Return on cash invested measures 20.66% in year one, and rental yield registers 8.78% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 108.11% and total cumulative return in cash totals $141,558. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,891/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1979
0.32 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 |
|---|---|---|
| 2025-05-09 | Listed for sale | $395,000 |
| 2025-01-30 | Listing removed | $342,000 |
| 2024-12-07 | Price change | $342,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-09 | $1358.54 | -42.03% | $323,970 | 5.37% |
| 2023-05-09 | $2343.51 | -2.58% | $307,463 | 5.79% |
| 2022-05-09 | $2405.69 | 2.53% | $290,633 | 16.25% |
Listed by: Joe Mccalip • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20930892
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.
