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 5000 Cedar River Trl, Fort Worth, TX, 76137 priced at $455,000 converts $3,334/mo rent into after a $2,227/mo obligation. Total monthly income equals $3,334/mo. Return on cash invested prints 19.61% in year one, and rental yield reads 8.79% against a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation compiles into $125,708 by year five. Five-year ROI reaches 102.85% and total cumulative return in cash sums $155,128. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,334/mo property income covering a $2,227/mo payment, not borrower’s personal income.
Single Family
Built in 1994
0.28 Acres lot
$N/A/sqft
$67 annually HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-01-29 | Price change | $455,000 |
| 2024-12-06 | Price change | $465,000 |
| 2024-10-28 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9124.63 | 8.24% | $489,493 | -1.49% |
| 2023-02-13 | $8429.87 | -10.53% | $496,902 | 28.27% |
| 2022-02-13 | $9421.89 | 4.48% | $387,398 | 11.71% |
Listed by: Lance Pate • Merge Realty
Mls Name: NTREIS
Mls ID: #20829648
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.
