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 4100 Calamar St, Fort Worth, TX, 76106 listed at $318,000 pairs $2,627/mo rent with a $1,556/mo payment to leave $190/mo cash flow. Total monthly income runs $2,627/mo, and annual cash flow reaches $2,279/yr on $105,417 cash to close. Return on cash invested measures 22.07% in year one, and rental yield registers 9.91% at a $318,000 basis. Equity gained on principal adds $2,052/yr, and annual property appreciation at 5% supports $87,858 by year five. Five-year ROI tracks 116.37% and total cumulative return in cash totals $122,675. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,627/mo property income relative to a $1,556/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
6,969 sqft lot
$N/A/sqft
$330 annually HOA
Neighborhood data shown for ZIP Code: 76106, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,830 (100%) |
| Owner Occupied HU | 5,555 (47.0%) |
| Renter Occupied HU | 5,600 (47.3%) |
| Vacant Housing Units | 675 ( 5.7%) |
| Median Home Value | $163,112 |
| Average Home Value | $181,704 |
Residential
11,131
Single Family
8,873
Multi-Family
2,258
Businesses
980
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $318,000 |
| 2015-10-19 | Sold | N/A |
| 2015-09-02 | Pending sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $7061.78 | -15.06% | $289,811 | -14.32% |
| 2023-03-13 | $8313.78 | 11.60% | $338,251 | 25.36% |
| 2022-03-13 | $7449.85 | 28.88% | $269,834 | 33.68% |
Listed by: Anyiesa Johnson • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20870587
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.
