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% |
Investment property for sale in Fort Worth at 3959 Lafayette Ave, Fort Worth, TX, 76107 earns $1,208/mo cash flow from $5,119/mo rent with a $2,668/mo payment. Total monthly income totals $5,119/mo, and annual cash flow totals $14,501/yr on $179,305 capital. ROI tracks 28.15% on current figures, and rental yield reads 11.27% at a $545,000 purchase. Equity gained on principal adds $3,517/yr, and 5% annual appreciation supports $150,573 over five years. Five-year ROI reaches 148.31% and total cumulative return in cash sums $265,920. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,119/mo property income instead of your personal income.
Townhouse
Built in 2005
3,092 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-11-08 | Price change | $545,000 |
| 2024-10-08 | Listed for sale | $575,000 |
| 2016-10-28 | Listing removed | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $9460.09 | 8.03% | $588,504 | 24.07% |
| 2023-12-27 | $8757.05 | -12.35% | $474,318 | 10.95% |
| 2022-12-27 | $9991.24 | -1.72% | $427,491 | -0.39% |
Listed by: John Zimmerman • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20746244
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.
