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 3950 Oceanside Dr, Fort Worth, TX, 76115 priced at $285,000 pairs $3,103/mo rent with $1,051/mo cash flow after a $1,395/mo payment. Total monthly income equals $3,103/mo, and annual cash flow comes to $12,615/yr on $94,478 invested. Return on cash invested is 33.26% in year one, and rental yield stands at 13.07% on a $285,000 basis. Equity gained on principal adds $1,839/yr, and 5% annual appreciation accumulates to $78,740 by year five. Five-year ROI measures 175.81% and total cumulative return in cash reaches $166,098. For financing, Ziffy Mortgage’s DSCR program evaluates $3,103/mo property income against a $1,395/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2004
1,742 sqft lot
$N/A/sqft
$25 monthly HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listed for sale | $285,000 |
| 2024-07-10 | Listing removed | N/A |
| 2024-06-26 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jake Willingham • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20656550
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.
