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 501 Samuels Ave APT 510, Fort Worth, TX, 76102 earns from $7,202/mo rent with a $7,097/mo payment. Total monthly income totals $7,202/mo. ROI tracks 8.11% on current figures, and rental yield reads 5.96% at a $1,450,000 purchase. Equity gained on principal adds $9,357/yr, and 5% annual appreciation supports $400,608 over five years. Five-year ROI reaches 42.28% and total cumulative return in cash sums $198,621. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,202/mo property income instead of your personal income.
Condo
Built in 2008
0.59 Acres lot
$N/A/sqft
$1,690 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 |
|---|---|---|
| 2025-05-31 | Listed for sale | $1,450,000 |
| 2025-05-09 | Price change | $7,000 |
| 2025-04-25 | Price change | $7,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-01 | $14793.93 | -31.46% | $785,054 | -14.06% |
| 2023-06-01 | $21584.09 | -14.52% | $913,508 | -2.33% |
| 2022-06-01 | $25250.52 | 117.34% | $935,343 | 55.89% |
Listed by: Karen Hunn • Williams Trew Real Estate
Mls Name: NTREIS
Mls ID: #20951000
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.
