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 4613 Forbes St, Fort Worth, TX, 76105 offers a 9.41% rental yield on a $140,000 purchase with $1,098/mo rent. Total monthly income registers $1,098/mo, and a $685/mo payment leaves $103/mo available for distribution. Annual cash flow reaches $1,232/yr on $46,410 to close, and return on cash invested stands at 22.56% in year one. Equity gained on principal adds $903/yr while 5% annual appreciation supports $38,679 over five years. Portfolio math shows five-year ROI at 118.29% and total cumulative return in cash at $54,898. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,098/mo property income against a $685/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1953
7,056 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76105, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,993 (100%) |
| Owner Occupied HU | 4,041 (50.6%) |
| Renter Occupied HU | 3,316 (41.5%) |
| Vacant Housing Units | 636 ( 8.0%) |
| Median Home Value | $111,427 |
| Average Home Value | $171,274 |
Residential
7,461
Single Family
6,952
Multi-Family
509
Businesses
717
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: Jaime Delgadillo • LPT Realty, LLC
Mls Name: NTREIS
Mls ID: #21116954
