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 411 W 7th St APT 607, Fort Worth, TX, 76102 generates $5,261/mo in rent, after a $3,549/mo payment. Total monthly income is $5,261/mo. Return on cash invested sits at 11.67% in year one, and rental yield is 8.71% on a $725,000 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 63.09% and total cumulative return in cash sums $150,485. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,261/mo property income rather than buyer’s personal income.
Condo
Built in 1921
N/A lot
$N/A/sqft
$1,575 monthly HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2024-11-05 | Listed for sale | $725,000 |
| 2021-10-19 | Sold | N/A |
| 2021-09-26 | Pending sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $14401.01 | -0.51% | $606,644 | 0.28% |
| 2023-02-13 | $14475.04 | -10.98% | $604,949 | 1.55% |
| 2022-02-13 | $16259.98 | 16.48% | $595,691 | 19.62% |
Listed by: J. Alann Nolan • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20766967
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.
