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 3945 Marsh Ln, Fort Worth, TX, 76123 offers $2,707/mo rent that, after a $1,400/mo payment, leaves $505/mo cash flow. Total monthly income is $2,707/mo, and annual cash flow is $6,060/yr on $94,809 cash. Return on cash invested measures 26.3% in year one, and rental yield stands at 11.36% at a $286,000 entry. Equity gained on principal adds $1,846/yr while 5% annual appreciation compounds into $79,017 by year five. Five-year ROI records 139.15% and total cumulative return in cash reaches $131,924. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,707/mo property income versus a $1,400/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1986
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-04-23 | Listed for sale | $286,000 |
| 2015-10-01 | Sold | N/A |
| 2015-08-25 | Pending sale | $130,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $6763.42 | 81.22% | $277,567 | -3.96% |
| 2023-04-23 | $3732.11 | -19.35% | $289,005 | 19.29% |
| 2022-04-23 | $4627.43 | 3.41% | $242,271 | 20.13% |
Listed by: Cynthia Buck • League Real Estate
Mls Name: NTREIS
Mls ID: #20912341
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.
