- Info was updated
- just now
- Days on Market
- 12
- Views
- N/A
- Saves
- N/A
- Property Estimate
- $145,000
- Return on InvestmentROI
11.96%11.96%
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
- Cap Rate
- 10.3%
- Rent / Price
- 1.36%
- Address:
- 3705 S Littlejohn Ave, Fort Worth, TX 76105
- Property Type
- Single Family
- Area
- 1,334 sqft
- Bed & Bath
- 4bd / 2ba
- Property Condition
- Turn-Key
N
- Contact Realtor
- N/A
Property Report
May take a moment to make the report.
- Research Market
- TX 76105
- Local Property Manager
- N/A

- Area
- 1334 sqft
- Bed
- 4
- Bath
- 2
Property Details
- HOA Cost
- None
- Year Built
- 1949
- Price Per Square Foot
- $109 /sqft
- Lot Size
- 10,062 sqft
- Property Parking
- N/A
- Public Transport Score
- N/A
- Bike Score
- N/A
- Walkability
- N/A
Seller Description
Schools
- School District:
- N/A
Property Map
ROI Breakdown
- Return on Investment
11.96%11.96% ROI
- Total Income
- $1,967
- Total Expenses
- $1,212
- Total Appreciation
- $351,953
Income
Monthly
| Monthly Income | $1,967 |
Total Income
$1,967
Expenses
Monthly
| Mortgage | $489 |
| PMI | $0 |
| Maintenance | $98 |
| Cap Ex | $138 |
| Property Tax | $196 |
| Property Management | $157 |
| Home Insurance | $51 |
| HOA | $0 |
| Vacancy | $83 |
Total Expenses
$1,212
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$351,953
Return on Investment
30 yrs
| Total Initial Cost | $38,425 |
| Total Expenses | $761,470 |
| Total Appreciation | $351,953 |
| Selling Fee (6%) | $21,117 |
| Total Income | $1,568,223 |
Total ROI
11.96%
- Return on Investment
11.96%11.96% ROI
- Total Income
- $1,967
- Total Expenses
- $1,212
- Total Appreciation
- $351,953
Income
Monthly
| Monthly Income | $1,967 |
Total Income
$1,967
Expenses
Monthly
| Mortgage | $489 |
| PMI | $0 |
| Maintenance | $98 |
| Cap Ex | $138 |
| Property Tax | $196 |
| Property Management | $157 |
| Home Insurance | $51 |
| HOA | $0 |
| Vacancy | $83 |
Total Expenses
$1,212
Appreciation
30 yrs
| Annual House Appreciation | 3% |
Total Appreciation
$351,953
Return on Investment
30 yrs
| Total Initial Cost | $38,425 |
| Total Expenses | $761,470 |
| Total Appreciation | $351,953 |
| Selling Fee (6%) | $21,117 |
| Total Income | $1,568,223 |
Total ROI
11.96%
Cash-on-Cash
1.96%
Cap Rate
10.29%
Cash Flow
Expense Breakdown
Appreciation Over Time
- Appreciation Rate
- 3%
Income Over Time
- Income Rate
- 5%
Rental Opportunities
Zillow
Long-Term Rental Information
- Average Monthly Revenue
- $1,967
- Average Monthly Expense
- $1,212
- Monthly Property Tax
- $196
- Estimated Monthly Profit
- $755
- Long-T Rental Confidence
- LT Rental Confidence
- Very High
Airbnb
Short-Term Rental Information
- Average Monthly Rate
- $2,794
- Average Monthly Expense
- $2,336
- Average Nightly Rate
- $199
- Average Monthly Occupancy
- 47%
- Estimated Monthly Profit
- $458
- Short-T Rental Confidence
- ST Rental Confidence
- N/A