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 653 Cattlemans Way, Fort Worth, TX, 76131 with 5% annual appreciation on a $345,000 basis while $2,768/mo rent supports operations. Total monthly income totals $2,768/mo and a $1,689/mo payment preserves $195/mo for cash returns. Annual cash flow comes to $2,342/yr on $114,368 deployed, and return on cash invested reaches 21.96% in year one. Equity gained on principal adds $2,226/yr, and five-year appreciation sums $95,317 alongside rental yield of 9.63%. Five-year ROI measures 115.52% and total cumulative return in cash totals $132,112.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,768/mo property income versus a $1,689/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2013
5,488 sqft lot
$N/A/sqft
$242 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-01-27 | Listed for sale | $345,000 |
| 2019-09-03 | Listing removed | $242,500 |
| 2019-08-20 | Pending sale | $242,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6673.43 | 8.83% | $369,153 | -2.54% |
| 2023-02-13 | $6131.70 | -14.01% | $378,777 | 17.84% |
| 2022-02-13 | $7130.99 | 5.45% | $321,430 | 18.39% |
Listed by: Robert Wagner • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20824602
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.
