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 7820 Kermit Ave, Fort Worth, TX, 76116 offers a 11.66% rental yield on a $252,700 purchase with $2,455/mo rent. Total monthly income registers $2,455/mo, and a $1,237/mo payment leaves $640/mo available for distribution. Annual cash flow reaches $7,679/yr on $83,770 to close, and return on cash invested stands at 29.08% in year one. Equity gained on principal adds $1,631/yr while 5% annual appreciation supports $69,816 over five years. Portfolio math shows five-year ROI at 153.3% and total cumulative return in cash at $128,418. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,455/mo property income against a $1,237/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1971
9,975 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 |
|---|---|---|
| 2025-08-29 | Listing removed | $260,000 |
| 2025-06-20 | Listed for sale | $260,000 |
| 2019-08-03 | Listing removed | $1,550 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-03 | $4408.62 | 6.27% | $196,473 | 7.17% |
| 2023-11-03 | $4148.38 | -0.23% | $183,332 | 14.62% |
| 2022-11-03 | $4158.11 | 17.56% | $159,952 | 21.55% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
