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 4601 Pershing Ave, Fort Worth, TX, 76107 priced at $650,000 converts $2,950/mo rent into after a $3,181/mo obligation. Total monthly income equals $2,950/mo. Return on cash invested prints 10.68% in year one, and rental yield reads 5.45% against a $650,000 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,583 by year five. Five-year ROI reaches 54.54% and total cumulative return in cash sums $116,642. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,950/mo property income covering a $3,181/mo payment, not borrower’s personal income.
Single Family
Built in 1935
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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cathie Leslie • Burt Ladner Real Estate LLC
Mls Name: NTREIS
Mls ID: #21103823
