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 4508 Morris Ct, Fort Worth, TX, 76103 offers a 15.08% rental yield on a $465,000 purchase with $5,844/mo rent. Total monthly income registers $5,844/mo, and a $2,276/mo payment leaves $2,537/mo available for distribution. Annual cash flow reaches $30,447/yr on $154,148 to close, and return on cash invested stands at 39.66% in year one. Equity gained on principal adds $3,001/yr while 5% annual appreciation supports $128,471 over five years. Portfolio math shows five-year ROI at 209.99% and total cumulative return in cash at $323,687. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,844/mo property income against a $2,276/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1946
8,755 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2024-07-31 | Listing removed | N/A |
| 2024-07-18 | Price change | $465,000 |
| 2024-07-09 | Pending sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | N/A | N/A | $378,017 | 80.01% |
| 2022-08-14 | $4647.27 | -7.08% | $210,000 | N/A |
| 2021-08-14 | $5001.35 | -1.98% | $210,000 | N/A |
Listed by: Devon Reyes • League Real Estate
Mls Name: NTREIS
Mls ID: #20647859
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.
