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 452 W Morphy St, Fort Worth, TX, 76104 offers $3,094/mo rent that, after a $2,430/mo payment. Total monthly income is $3,094/mo. Return on cash invested measures 16.24% in year one, and rental yield stands at 7.48% at a $496,441 entry. Equity gained on principal adds $3,203/yr while 5% annual appreciation compounds into $137,158 by year five. Five-year ROI records 84.57% and total cumulative return in cash reaches $139,182. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,094/mo property income versus a $2,430/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2020
1,219 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 |
|---|---|---|
| 2025-10-01 | Listing removed | $540,000 |
| 2025-05-14 | Price change | $540,000 |
| 2025-03-05 | Price change | $559,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $9036.44 | 4.21% | $496,441 | -0.23% |
| 2023-10-09 | $8671.68 | -12.41% | $497,569 | 17.41% |
| 2022-10-09 | $9899.99 | -5.34% | $423,777 | -0.22% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
