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 4104 Schadt Ct, Fort Worth, TX, 76106 offers a 8.41% rental yield on a $249,000 purchase with $1,745/mo rent. 12% in year one. Equity gained on principal adds $1,607/yr while 5% annual appreciation supports $68,794 over five years. Portfolio math shows five-year ROI at 99.97% and total cumulative return in cash at $82,520. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,745/mo property income against a $1,219/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1967
7,753 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-02-12 | Price change | $249,000 |
| 2025-01-23 | Listed for sale | $259,000 |
| 2020-04-04 | Listing removed | $1,795 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $4471.97 | -11.84% | $199,296 | -11.09% |
| 2023-02-13 | $5072.31 | 27.52% | $224,164 | 46.50% |
| 2022-02-13 | $3977.62 | 27.17% | $153,009 | 31.49% |
Listed by: Thomas Lail • True Guard Property Management
Mls Name: NTREIS
Mls ID: #20825266
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.
