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 2511 5th Ave, Fort Worth, TX, 76110 offers a 10.54% rental yield on a $689,900 purchase with $6,058/mo rent. Total monthly income registers $6,058/mo, and a $3,377/mo payment leaves $1,087/mo available for distribution. Annual cash flow reaches $13,041/yr on $226,977 to close, and return on cash invested stands at 25.81% in year one. Equity gained on principal adds $4,452/yr while 5% annual appreciation supports $190,607 over five years. Portfolio math shows five-year ROI at 135.77% and total cumulative return in cash at $308,173. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,058/mo property income against a $3,377/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1921
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76110, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,584 (100%) |
| Owner Occupied HU | 5,903 (51.0%) |
| Renter Occupied HU | 4,444 (38.4%) |
| Vacant Housing Units | 1,237 (10.7%) |
| Median Home Value | $307,434 |
| Average Home Value | $384,878 |
Residential
10,781
Single Family
9,526
Multi-Family
1,255
Businesses
1,127
Date | Event | Price |
|---|---|---|
| 2025-04-05 | Listed for sale | $689,900 |
| 2024-10-07 | Listing removed | $674,900 |
| 2024-09-24 | Listed for sale | $674,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-06 | $12231.46 | N/A | $653,500 | 0.17% |
| 2023-04-06 | N/A | N/A | $652,400 | 33.45% |
| 2022-04-06 | $11128.05 | 4.88% | $488,870 | 13.51% |
Listed by: Jane Haynes • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20888297
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.
