500 Throckmorton St APT 1705Fort WorthTX76102
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Fort Worth at 500 Throckmorton St APT 1705, Fort Worth, TX, 76102 earns $333/mo cash flow from $4,902/mo rent with a $2,570/mo payment. Total monthly income totals $4,902/mo, and annual cash flow totals $3,999/yr on $172,725 capital. ROI tracks 22.38% on current figures, and rental yield reads 11.2% at a $525,000 purchase. Equity gained on principal adds $3,388/yr, and 5% annual appreciation supports $145,048 over five years. Five-year ROI reaches 119.38% and total cumulative return in cash sums $206,193. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,902/mo property income instead of your personal income.
Condo
Built in 1972
2.23 Acres lot
$N/A/sqft
$835 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,825 (100%) |
| Owner Occupied HU | 934 (11.9%) |
| Renter Occupied HU | 5,248 (67.1%) |
| Vacant Housing Units | 1,643 (21.0%) |
| Median Home Value | $452,672 |
| Average Home Value | $499,269 |
Housing Distribution
Address Breakdown
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christopher Johnston • Hartford Realty Group
Mls Name: NTREIS
Mls ID: #20713654
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.