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 4824 Fitzhugh Ave, Fort Worth, TX, 76105 with 5% annual appreciation on a $319,000 basis while $2,692/mo rent supports operations. Total monthly income totals $2,692/mo and a $1,561/mo payment preserves $424/mo for cash returns. Annual cash flow comes to $5,087/yr on $105,749 deployed, and return on cash invested reaches 24.72% in year one. Equity gained on principal adds $2,058/yr, and five-year appreciation sums $88,134 alongside rental yield of 10.13%. Five-year ROI measures 129.84% and total cumulative return in cash totals $137,305.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,692/mo property income versus a $1,561/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
10,454 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 |
|---|---|---|
| 2025-03-25 | Listed for sale | $319,000 |
| 2025-03-25 | Listing removed | $329,999 |
| 2025-03-10 | Price change | $329,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $897.55 | -0.84% | $40,000 | N/A |
| 2023-03-25 | $905.11 | 364.23% | $40,000 | 433.33% |
| 2022-03-25 | $194.97 | -3.29% | $7,500 | N/A |
Listed by: Diana Rendon • HH Realty
Mls Name: NTREIS
Mls ID: #20880882
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.
