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 504 E Robert St, Fort Worth, TX, 76104 listed at $259,000 pairs $2,346/mo rent with a $1,268/mo payment to leave $504/mo cash flow. Total monthly income runs $2,346/mo, and annual cash flow reaches $6,047/yr on $85,859 cash to close. Return on cash invested measures 26.95% in year one, and rental yield registers 10.87% at a $259,000 basis. Equity gained on principal adds $1,671/yr, and annual property appreciation at 5% supports $71,557 by year five. Five-year ROI tracks 141.81% and total cumulative return in cash totals $121,756. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,346/mo property income relative to a $1,268/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1941
6,359 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2025-09-19 | Listed for sale | $259,000 |
| 2025-08-18 | Listing removed | $252,900 |
| 2025-08-01 | Price change | $252,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-19 | $3365.82 | 63.08% | $150,000 | 64.45% |
| 2023-09-19 | $2063.92 | 24.39% | $91,212 | 42.91% |
| 2022-09-19 | $1659.25 | 23.62% | $63,827 | 27.82% |
Listed by: Nathan Kurth • Roots Real Estate Co.
Mls Name: NTREIS
Mls ID: #21060205
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.
