3958 Eastover AveFort WorthTX76119
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Fort Worth at 3958 Eastover Ave, Fort Worth, TX, 76119 priced at $165,000 converts $3,061/mo rent into $1,887/mo cash flow after a $808/mo obligation. Total monthly income equals $3,061/mo, and annual cash flow totals $22,647/yr on $54,698 invested. Return on cash invested prints 61.31% in year one, and rental yield reads 22.26% against a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation compiles into $45,586 by year five. Five-year ROI reaches 326.16% and total cumulative return in cash sums $178,403. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,061/mo property income covering a $808/mo payment, not borrower’s personal income.
Single Family
Built in 1955
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,480
Single Family
13,037
Multi-Family
3,443
Businesses
1,217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Domenic Santilli • Capital Trust Realty
Mls Name: NTREIS
Mls ID: #20663716
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.