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 433 W Morphy St, Fort Worth, TX, 76104 offers $3,654/mo rent that, after a $2,912/mo payment. Total monthly income is $3,654/mo. Return on cash invested measures 16.52% in year one, and rental yield stands at 7.37% at a $595,000 entry. Equity gained on principal adds $3,839/yr while 5% annual appreciation compounds into $164,388 by year five. Five-year ROI records 85.89% and total cumulative return in cash reaches $168,134. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,654/mo property income versus a $2,912/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2024
1,873 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-12-02 | Price change | $595,000 |
| 2024-09-24 | Price change | $600,000 |
| 2024-06-18 | Price change | $645,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $8332.61 | 952.11% | N/A | N/A |
| 2023-12-27 | $791.99 | -12.96% | $35,000 | N/A |
| 2022-12-27 | $909.87 | -3.29% | $35,000 | N/A |
Listed by: Corey Bearden • League Real Estate
Mls Name: NTREIS
Mls ID: #20537354
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.
