








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Fort Worth at 3813 W 5th St, Fort Worth, TX, 76107 generates $3,545/mo in rent, after a $6,608/mo payment. Total monthly income is $3,545/mo. Return on cash invested sits at 3.76% in year one, and rental yield is 3.15% on a $1,350,000 entry. Equity gained on principal adds $8,711/yr, while 5% annual appreciation builds toward $372,980 over five years. Five-year ROI reaches 17.36% and total cumulative return in cash sums $75,953. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,545/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
6,751 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-07-13 | Listed for sale | $1,350,000 |
| 2012-12-28 | Listing removed | $189,900 |
| 2012-08-31 | Listed for sale | $189,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-13 | $16393.10 | 1.02% | $730,569 | 1.88% |
| 2023-07-13 | $16226.82 | 16.78% | $717,122 | 34.17% |
| 2022-07-13 | $13894.85 | -3.29% | $534,500 | N/A |



Listed by: Janet Field • Northern Crain Realty, LLC
Mls Name: NTREIS
Mls ID: #20990828
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.