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 7454 Widgeon Ave, Fort Worth, TX, 76116 listed at $210,000 pairs $3,228/mo rent with a $1,028/mo payment to leave $1,623/mo cash flow. Total monthly income runs $3,228/mo, and annual cash flow reaches $19,470/yr on $69,615 cash to close. Return on cash invested measures 47.88% in year one, and rental yield registers 18.45% at a $210,000 basis. Equity gained on principal adds $1,355/yr, and annual property appreciation at 5% supports $58,019 by year five. Five-year ROI tracks 254.76% and total cumulative return in cash totals $177,352. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,228/mo property income relative to a $1,028/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1951
7,666 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2024-08-09 | Listed for sale | $210,000 |
| 2024-08-05 | Contingent | $210,000 |
| 2024-07-31 | Listed for sale | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $4831.01 | 9.32% | $213,500 | 25.59% |
| 2022-08-14 | $4419.32 | 36.21% | $170,000 | 40.85% |
| 2021-08-14 | $3244.42 | -2.01% | $120,700 | N/A |
Listed by: Kara Keeton • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20689122
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.
