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 904 Harness Cir, Fort Worth, TX, 76179 with 5% annual appreciation on a $317,400 basis while $2,800/mo rent supports operations. Total monthly income totals $2,800/mo and a $1,554/mo payment preserves $332/mo for cash returns. Annual cash flow comes to $3,989/yr on $105,218 deployed, and return on cash invested reaches 23.7% in year one. Equity gained on principal adds $2,048/yr, and five-year appreciation sums $87,692 alongside rental yield of 10.59%. Five-year ROI measures 125.26% and total cumulative return in cash totals $131,799.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,800/mo property income versus a $1,554/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1999
6,969 sqft lot
$N/A/sqft
$181 semi-annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-12-10 | Price change | $317,400 |
| 2024-11-06 | Price change | $324,900 |
| 2024-10-16 | Price change | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $7427.17 | -13.74% | $306,000 | -13.01% |
| 2023-12-27 | $8609.72 | 14.80% | $351,766 | 29.10% |
| 2022-12-27 | $7499.89 | 17.38% | $272,466 | 19.50% |
Listed by: Danae Hewitt • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20705948
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.
