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 4501 Pershing Ave, Fort Worth, TX, 76107 offers $2,880/mo rent that, after a $2,198/mo payment. Total monthly income is $2,880/mo. Return on cash invested measures 15.89% in year one, and rental yield stands at 7.7% at a $449,000 entry. Equity gained on principal adds $2,897/yr while 5% annual appreciation compounds into $124,050 by year five. Five-year ROI records 83.05% and total cumulative return in cash reaches $123,616. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,880/mo property income versus a $2,198/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1937
6,272 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2024-10-19 | Listed for sale | $449,000 |
| 2013-05-11 | Listing removed | $325,000 |
| 2013-04-21 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | N/A | N/A | $391,001 | 5.04% |
| 2022-10-23 | $9676.67 | 1.53% | $372,237 | 4.99% |
| 2021-10-23 | $9530.43 | 33.18% | $354,555 | -0.15% |
Listed by: Laurie Kelfer • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20748171
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.
