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 4000 Fitzhugh Ave, Fort Worth, TX, 76105 generates $1,392/mo in rent, after a $832/mo payment. Total monthly income is $1,392/mo. Return on cash invested sits at 19.75% in year one, and rental yield is 9.83% on a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 104.7% and total cumulative return in cash sums $59,001. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,392/mo property income rather than buyer’s personal income.
Single Family
Built in 1952
8,145 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $170,000 |
| 2025-04-15 | Listing removed | $170,000 |
| 2025-04-02 | Listed for sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $5109.72 | 3.50% | $227,718 | 4.37% |
| 2023-04-24 | $4936.80 | 15.21% | $218,175 | 32.36% |
| 2022-04-24 | $4285.09 | 17.74% | $164,837 | 21.74% |
Listed by: Lori Sanchez • Arise Capital Real Estate
Mls Name: NTREIS
Mls ID: #20915093
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.
