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 4109 Wayside Ave, Fort Worth, TX, 76115 uses $61,328 cash to close to unlock $14,964/yr annual cash flow and $1,247/mo monthly cash flow. Total monthly income runs $2,582/mo, and a $905/mo payment keeps the spread at $1,247/mo. Purchase price stands at $185,000, and rental yield measures 16.75% with $2,582/mo rent. Return on cash invested shows 44.31% in year one, and 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 235.12% and total cumulative return in cash records $144,195. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,582/mo property income covering a $905/mo payment rather than investor’s personal income.
Single Family
Built in 1947
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2024-08-26 | Price change | $185,000 |
| 2024-08-19 | Price change | $188,900 |
| 2024-08-17 | Listed for sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3310.19 | -2.13% | $146,290 | 12.43% |
| 2022-08-30 | $3382.40 | 15.76% | $130,112 | 19.69% |
| 2021-08-30 | $2921.96 | 23.52% | $108,704 | 26.05% |
Listed by: Fernando Espinoza • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20636394
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.
