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 4517 Donnelly Ave, Fort Worth, TX, 76107 with 5% annual appreciation on a $285,000 basis while $4,003/mo rent supports operations. Total monthly income totals $4,003/mo and a $1,395/mo payment preserves $1,902/mo for cash returns. Annual cash flow comes to $22,820/yr on $94,478 deployed, and return on cash invested reaches 44.06% in year one. Equity gained on principal adds $1,839/yr, and five-year appreciation sums $78,740 alongside rental yield of 16.85%. Five-year ROI measures 233.93% and total cumulative return in cash totals $221,010.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,003/mo property income versus a $1,395/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1952
6,882 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 |
|---|---|---|
| 2024-08-02 | Price change | $285,000 |
| 2024-07-11 | Price change | $295,000 |
| 2024-06-26 | Price change | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5626.54 | 2.34% | $248,657 | 17.57% |
| 2022-08-15 | $5498.02 | -1.28% | $211,495 | 2.08% |
| 2021-08-15 | $5569.29 | 25.88% | $207,191 | 12.68% |
Listed by: Joseph Berkes • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20639475
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.
