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 3912 Killian St, Fort Worth, TX, 76119 generates $1,362/mo in rent and, after a $857/mo payment, leaves $117/mo in cash flow. Total monthly income is $1,362/mo, and annual cash flow is $1,405/yr on $58,013 invested. Return on cash invested sits at 22.33% in year one, and rental yield is 9.34% on a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 117.13% and total cumulative return in cash sums $67,951. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,362/mo property income rather than buyer’s personal income.
Single Family
Built in 1953
7,318 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,035 (100%) |
| Owner Occupied HU | 8,890 (52.2%) |
| Renter Occupied HU | 7,287 (42.8%) |
| Vacant Housing Units | 858 ( 5.0%) |
| Median Home Value | $136,930 |
| Average Home Value | $177,699 |
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Date | Event | Price |
|---|---|---|
| 2025-01-16 | Listed for sale | $175,000 |
| 2018-05-30 | Sold | N/A |
| 2018-05-02 | Pending sale | $119,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2279.01 | 10.88% | $209,758 | 6.54% |
| 2023-02-13 | $2055.45 | -27.28% | $196,884 | 27.88% |
| 2022-02-13 | $2826.62 | 0.80% | $153,961 | 24.62% |
Listed by: Stephanie Gardner • Providence Group Realty
Mls Name: NTREIS
Mls ID: #20816373
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.
