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 409 Forby Ave, Fort Worth, TX, 76103 with 5% annual appreciation on a $190,000 basis while $1,654/mo rent supports operations. Total monthly income totals $1,654/mo and a $930/mo payment preserves $303/mo for cash returns. Annual cash flow comes to $3,634/yr on $62,985 deployed, and return on cash invested reaches 25.68% in year one. Equity gained on principal adds $1,226/yr, and five-year appreciation sums $52,494 alongside rental yield of 10.45%. Five-year ROI measures 135% and total cumulative return in cash totals $85,032.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,654/mo property income versus a $930/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1950
5,052 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Listed for sale | $190,000 |
| 2025-05-01 | Listing removed | $190,000 |
| 2025-02-25 | Price change | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $2665.73 | 19.00% | $134,532 | 35.89% |
| 2023-07-01 | $2240.16 | -10.24% | $99,000 | 3.13% |
| 2022-07-01 | $2495.61 | 65.20% | $96,000 | 70.82% |
Listed by: Edgar Barrera • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #20936123
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.
