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 501 Samuels Ave APT 220, Fort Worth, TX, 76102 generates $6,338/mo in rent and, after a $2,912/mo payment, leaves $651/mo in cash flow. Total monthly income is $6,338/mo, and annual cash flow is $7,810/yr on $195,755 invested. Return on cash invested sits at 24.05% in year one, and rental yield is 12.78% on a $595,000 entry. Equity gained on principal adds $3,839/yr, while 5% annual appreciation builds toward $164,388 over five years. Five-year ROI reaches 129.46% and total cumulative return in cash sums $253,430. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,338/mo property income rather than buyer’s personal income.
Condo
Built in 2008
0.59 Acres lot
$N/A/sqft
$1,010 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 |
|---|---|---|
| 2024-08-12 | Listed for sale | $595,000 |
| 2024-08-12 | Listing removed | N/A |
| 2024-07-23 | Listed for sale | $610,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $15234.02 | -12.84% | $644,753 | -0.41% |
| 2022-08-15 | $17478.05 | 21.00% | $647,431 | 24.96% |
| 2021-08-15 | $14445.02 | -2.16% | $518,114 | -0.22% |
Listed by: Monica Jordan • C21 Fine Homes Judge Fite
Mls Name: NTREIS
Mls ID: #20700941
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.
