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 500 Throckmorton St APT 2807, Fort Worth, TX, 76102 generates $2,719/mo in rent, after a $2,687/mo payment. Total monthly income is $2,719/mo. Return on cash invested sits at 6.81% in year one, and rental yield is 5.94% on a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 35.74% and total cumulative return in cash sums $64,556. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,719/mo property income rather than buyer’s personal income.
Condo
Built in 2005
N/A lot
$N/A/sqft
$810 monthly HOA
Neighborhood data shown for ZIP Code: 76102, Fort Worth, TX area.
| 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 |
Residential
6,425
Single Family
1,134
Multi-Family
5,291
Businesses
1,474
Date | Event | Price |
|---|---|---|
| 2025-01-31 | Listed for sale | $549,000 |
| 2015-08-26 | Listing removed | $359,999 |
| 2015-04-24 | Pending sale | $359,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2016-02-13 | $7268.58 | 8.16% | $336,981 | 34.79% |
| 2015-02-13 | $6720.19 | N/A | $250,000 | N/A |
| 2014-02-13 | $6720.19 | N/A | $250,000 | N/A |
Listed by: Debbie Hunn • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20832347
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.
