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 812 E Robert St, Fort Worth, TX, 76104 uses $77,903 cash to close to unlock $3,877/yr annual cash flow and $323/mo monthly cash flow. Total monthly income runs $1,994/mo, and a $1,150/mo payment keeps the spread at $323/mo. Purchase price stands at $235,000, and rental yield measures 10.18% with $1,994/mo rent. Return on cash invested shows 24.89% in year one, and 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 130.8% and total cumulative return in cash records $101,896. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,994/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Single Family
Built in 1941
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76104, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,503 (100%) |
| Owner Occupied HU | 3,333 (31.7%) |
| Renter Occupied HU | 6,088 (58.0%) |
| Vacant Housing Units | 1,082 (10.3%) |
| Median Home Value | $156,599 |
| Average Home Value | $361,071 |
Residential
10,158
Single Family
6,350
Multi-Family
3,808
Businesses
1,531
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Price change | $235,000 |
| 2024-08-15 | Listed for sale | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $1570.95 | 1.41% | $70,010 | 2.26% |
| 2023-12-27 | $1549.18 | 35.79% | $68,464 | 56.00% |
| 2022-12-27 | $1140.90 | 9.68% | $43,887 | 13.41% |
Listed by: Rafael Chavez • Texas Elation Realty, LLC
Mls Name: NTREIS
Mls ID: #20703490
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.
