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 7641 Dahlen St, Fort Worth, TX, 76116 offers a 14.18% rental yield on a $270,000 purchase with $3,191/mo rent. Total monthly income registers $3,191/mo, and a $1,322/mo payment leaves $1,271/mo available for distribution. Annual cash flow reaches $15,246/yr on $89,505 to close, and return on cash invested stands at 36.94% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,596 over five years. Portfolio math shows five-year ROI at 195.42% and total cumulative return in cash at $174,913. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,191/mo property income against a $1,322/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1956
6,011 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 |
|---|---|---|
| 2024-08-13 | Listing removed | N/A |
| 2024-07-24 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1561.25 | -32.07% | $199,515 | 22.93% |
| 2022-08-14 | $2298.28 | -0.39% | $162,295 | 56.05% |
| 2021-08-14 | $2307.37 | N/A | $104,000 | N/A |
Listed by: Brandi Wright • Wright Real Estate Brokerage
Mls Name: NTREIS
Mls ID: #20678748
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.
