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% |
Rental property for sale in Fort Worth at 4817 Pershing Ave, Fort Worth, TX, 76107 priced at $469,000 converts $2,390/mo rent into after a $2,296/mo obligation. Total monthly income equals $2,390/mo. Return on cash invested prints 12.61% in year one, and rental yield reads 6.12% against a $469,000 entry. Equity gained on principal adds $3,026/yr, while 5% annual appreciation compiles into $129,576 by year five. Five-year ROI reaches 64.93% and total cumulative return in cash sums $100,951. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,390/mo property income covering a $2,296/mo payment, not borrower’s personal income.
Single Family
Built in 1929
6,250 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 |
|---|---|---|
| 2024-11-14 | Price change | $469,000 |
| 2024-10-22 | Price change | $479,000 |
| 2024-10-06 | Price change | $487,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-22 | $5483.01 | -26.00% | $352,483 | 23.66% |
| 2022-11-22 | $7409.78 | 0.29% | $285,036 | 3.71% |
| 2021-11-22 | $7387.99 | 5.38% | $274,851 | 7.54% |
Listed by: Robert Kirkpatrick • The Michael Group
Mls Name: NTREIS
Mls ID: #20733671
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.
