501 Samuels Ave APT 110, Fort Worth, TX, 76102 | 4.17% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

501 Samuels Ave APT 110, Fort Worth, TX, 76102 | 4.17% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1849 sft

411 W 7th St APT 806, Fort Worth, TX, 76102

3 Bed
2 Bath
1449 sft

4452 Fletcher Ave, Fort Worth, TX, 76107

2 Bed
2 Bath
1272 sft

950 Henderson St APT 1220, Fort worth, TX, 76102

4 Bed
2 Bath
1815 sft

8500 Field Creek Ct, Fort Worth, TX, 76134

Nearby investment properties with comparable prices

4 Bed
3 Bath
2566 sft

Bowie - SH 5412 Plan, Westworth Falls, Fort Worth, TX, 76114

4 Bed
3 Bath
2752 sft

6632 Fairway Dr, Westworth Village, TX, 76114

3 Bed
3 Bath
3130 sft

1204 Gabriel Ln, Fort Worth, TX, 76116

3 Bed
3 Bath
2625 sft

4233 Watercourse Dr, Fort Worth, TX, 76109

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 501 Samuels Ave APT 110, Fort Worth, TX, 76102 generates $2,519/mo in rent, after a $3,549/mo payment. Total monthly income is $2,519/mo. Return on cash invested sits at 6.79% in year one, and rental yield is 4.17% on a $725,000 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation builds toward $200,304 over five years. Five-year ROI reaches 33.69% and total cumulative return in cash sums $80,357. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,519/mo property income rather than buyer’s personal income.

Condo

Built in 2008

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience refined living in this stunning 2-bed, 2-bath corner residence in the coveted Villa de Leon. This first-floor condo offers effortless luxury with concierge serviceincluding convenient twice-weekly dry cleaning pickupand controlled access for peace of mind. An elevator provides direct access to the gated underground garage, where two reserved spaces await, with additional gated parking available. A private storage unit is also included. Inside, sophisticated design meets everyday comfort. The light-filled living room features a wall of windows overlooking the private patio, bathing the space in natural light and complementing the cozy fireplace. The open layout flows into the dining area and gourmet kitchen, where a built-in Viking refrigerator, wine fridge, commercial-grade gas cooktop with cover and vent hood create a chef-ready environment. The spacious primary suite offers a serene retreat with an ensuite bath featuring a garden tub, separate shower, dual vanities, and a generous walk-in closet. The secondary bedroom also includes its own walk-in closet, perfect for guests or flexible use. Community amenities elevate the lifestyle even further: a sparkling pool and spa with poolside pizza oven and grill plus a gorgeous river view, a fitness center, and a social room with adjacent kitchen. Luxury, convenience, and comfort come together beautifully in this exceptional Villa de Leon home.

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