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 405 W Capps St, Fort Worth, TX, 76110 priced at $650,000 pairs $1,654/mo rent with after a $3,181/mo payment. Total monthly income equals $1,654/mo. Return on cash invested is 2.28% in year one, and rental yield stands at 3.05% on a $650,000 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,583 by year five. Five-year ROI measures 9.91% and total cumulative return in cash reaches $21,194. For financing, Ziffy Mortgage’s DSCR program evaluates $1,654/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 1925
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-04-22 | Listed for sale | $650,000 |
| 2020-01-14 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $13191.77 | 3.12% | $587,900 | 3.99% |
| 2023-04-22 | $12792.53 | 27.88% | $565,348 | 46.91% |
| 2022-04-22 | $10003.61 | 54.17% | $384,814 | 59.41% |
Listed by: Curt Anderson • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20867079
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.
