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 4813 Pershing Ave, Fort Worth, TX, 76107 priced at $399,000 pairs $2,118/mo rent with after a $1,953/mo payment. Total monthly income equals $2,118/mo. Return on cash invested is 11.96% in year one, and rental yield stands at 6.37% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 61.98% and total cumulative return in cash reaches $81,974. For financing, Ziffy Mortgage’s DSCR program evaluates $2,118/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $399,000 |
| 2020-09-16 | Sold | N/A |
| 2020-08-24 | Pending sale | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8500.54 | 0.74% | $378,832 | 1.59% |
| 2023-02-13 | $8437.90 | 8.70% | $372,902 | 24.88% |
| 2022-02-13 | $7762.40 | 0.62% | $298,600 | 4.04% |
Listed by: Mack Murray • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20837091
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.
