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 821 S Ayers Ave, Fort Worth, TX, 76103 at $100,000 posts ROI 22.46% with $70/mo cash flow from $781/mo rent. Total monthly income equals $781/mo, and annual cash flow records $844/yr on $33,150 to close. Return on cash invested measures 22.46% and rental yield reads 9.37% at the current $100,000. Equity gained on principal adds $645/yr, and 5% annual appreciation supports $27,628 by year five. Five-year ROI prints 117.8% and total cumulative return in cash totals $39,052.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $781/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1937
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76103, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,794 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 2,220 (38.3%) |
| Vacant Housing Units | 519 ( 9.0%) |
| Median Home Value | $221,889 |
| Average Home Value | $277,565 |
Residential
5,361
Single Family
4,888
Multi-Family
473
Businesses
399
Date | Event | Price |
|---|---|---|
| 2025-08-24 | Listed for sale | $100,000 |
| 2025-07-03 | Listing removed | $110,000 |
| 2025-06-11 | Listed for sale | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2017-08-25 | $309.02 | N/A | $27,577 | -28.16% |
| 2016-08-25 | $309.02 | -46.03% | $38,386 | 78.28% |
| 2015-08-25 | $572.59 | N/A | $21,531 | -25.50% |
Listed by: Jamie Anderson • Seeto Realty
Mls Name: NTREIS
Mls ID: #21041174
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.
