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 517 Beechgrove Ter, Fort Worth, TX, 76140 offers a 13.16% rental yield on a $325,000 purchase with $3,565/mo rent. Total monthly income registers $3,565/mo, and a $1,591/mo payment leaves $1,201/mo available for distribution. Annual cash flow reaches $14,414/yr on $107,738 to close, and return on cash invested stands at 33.29% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 176.05% and total cumulative return in cash at $189,673. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,565/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
5,662 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2024-08-08 | Listed for sale | $325,000 |
| 2018-06-20 | Sold | N/A |
| 2018-06-04 | Pending sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5543.32 | -8.78% | $320,768 | 25.15% |
| 2022-08-14 | $6076.91 | 5.82% | $256,315 | 15.94% |
| 2021-08-14 | $5742.66 | 3.07% | $221,081 | 5.58% |
Listed by: Michael Garner • Fathom Realty
Mls Name: NTREIS
Mls ID: #20697306
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.
