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 3913 Westcliff Rd S, Fort Worth, TX, 76109 offers $5,532/mo rent that, after a $5,869/mo payment. Total monthly income is $5,532/mo. Return on cash invested measures 11.12% in year one, and rental yield stands at 5.54% at a $1,199,000 entry. Equity gained on principal adds $7,737/yr while 5% annual appreciation compounds into $331,262 by year five. Five-year ROI records 56.85% and total cumulative return in cash reaches $220,857. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,532/mo property income versus a $5,869/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Listed for sale | $1,199,000 |
| 2025-01-17 | Contingent | $1,199,000 |
| 2024-09-30 | Listed for sale | $1,199,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $13142.53 | 70.35% | $651,950 | 6.73% |
| 2023-02-13 | $7715.07 | -1.47% | $610,861 | 37.67% |
| 2022-02-13 | $7830.47 | -0.26% | $443,716 | -5.28% |
Listed by: Joseph Berkes • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20737218
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.
