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 River Rock Blvd, Fort Worth, TX, 76179 generates $2,430/mo in rent and, after a $1,297/mo payment, leaves $516/mo in cash flow. Total monthly income is $2,430/mo, and annual cash flow is $6,191/yr on $87,848 invested. Return on cash invested sits at 26.96% in year one, and rental yield is 11% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 141.97% and total cumulative return in cash sums $124,719. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,430/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
6,490 sqft lot
$N/A/sqft
$89 quarterly HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-07-30 | Listed for sale | $265,000 |
| 2017-10-09 | Sold | N/A |
| 2017-09-18 | Pending sale | $165,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-30 | $3922.93 | 9.93% | $236,162 | -0.92% |
| 2023-07-30 | $3568.72 | -19.93% | $238,350 | 17.17% |
| 2022-07-30 | $4456.81 | 3.91% | $203,426 | 16.10% |
Listed by: Kim Gardner • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21014763
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.
