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 7405 Avington Way, Fort Worth, TX, 76133 listed at $264,900 pairs $2,605/mo rent with a $1,297/mo payment to leave $351/mo cash flow. Total monthly income runs $2,605/mo, and annual cash flow reaches $4,218/yr on $87,814 cash to close. Return on cash invested measures 24.71% in year one, and rental yield registers 11.8% at a $264,900 basis. Equity gained on principal adds $1,709/yr, and annual property appreciation at 5% supports $73,187 by year five. Five-year ROI tracks 131.66% and total cumulative return in cash totals $115,616. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,605/mo property income relative to a $1,297/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
6,534 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 |
|---|---|---|
| 2025-08-28 | Listing removed | $268,000 |
| 2025-08-03 | Price change | $268,000 |
| 2025-07-26 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-27 | $8827.96 | 17.96% | $362,295 | 18.98% |
| 2023-10-27 | $7484.08 | 5.97% | $304,495 | 19.04% |
| 2022-10-27 | $7062.25 | -4.69% | $255,795 | -2.34% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
