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 516 Beechgrove Ter, Fort Worth, TX, 76140 uses $99,119 cash to close to unlock $1,322/yr annual cash flow and $110/mo monthly cash flow. Total monthly income runs $2,434/mo, and a $1,463/mo payment keeps the spread at $110/mo. Purchase price stands at $299,000, and rental yield measures 9.77% with $2,434/mo rent. Return on cash invested shows 21.24% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 112.11% and total cumulative return in cash records $111,118. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,434/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Single Family
Built in 2014
5,227 sqft lot
$N/A/sqft
$239 semi-annually HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-02-06 | Price change | $299,000 |
| 2024-12-26 | Listed for sale | $305,000 |
| 2017-06-25 | Listing removed | $169,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6862.84 | -3.67% | $281,647 | -2.84% |
| 2023-02-13 | $7124.50 | 9.66% | $289,865 | 23.18% |
| 2022-02-13 | $6496.98 | 12.77% | $235,321 | 15.54% |
Listed by: Alexander Zamora • Century 21 Alliance Properties
Mls Name: NTREIS
Mls ID: #20800067
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.
