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 7312 Avington Way, Fort Worth, TX, 76133 listed at $288,500 pairs $2,652/mo rent with a $1,412/mo payment to leave $269/mo cash flow. Total monthly income runs $2,652/mo, and annual cash flow reaches $3,230/yr on $95,638 cash to close. Return on cash invested measures 23.29% in year one, and rental yield registers 11.03% at a $288,500 basis. Equity gained on principal adds $1,862/yr, and annual property appreciation at 5% supports $79,707 by year five. Five-year ROI tracks 123.71% and total cumulative return in cash totals $118,309. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,652/mo property income relative to a $1,412/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
0.12 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-02-12 | Price change | $288,500 |
| 2025-01-21 | Price change | $296,500 |
| 2025-01-03 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8763.89 | 18.13% | $359,665 | 19.16% |
| 2023-02-13 | $7418.68 | 7.33% | $301,833 | 20.56% |
| 2022-02-13 | $6912.14 | -5.75% | $250,358 | -3.43% |
Listed by: Carol Spratt • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20750575
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.
