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 5005 Buttonwillow Dr, Fort Worth, TX, 76123 with 5% annual appreciation on a $315,000 basis while $2,330/mo rent supports operations. Total monthly income totals $2,330/mo and a $1,542/mo payment preserves $90/mo for cash returns. Annual cash flow comes to $1,077/yr on $104,423 deployed, and return on cash invested reaches 20.94% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 8.88%. Five-year ROI measures 109.59% and total cumulative return in cash totals $114,437.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,330/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2003
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2025-04-04 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $3774.18 | 9.37% | $244,969 | 0.89% |
| 2023-04-04 | $3450.76 | -20.09% | $242,817 | 12.40% |
| 2022-04-04 | $4318.33 | 2.65% | $216,038 | 19.87% |
Listed by: Suzanne Koonce • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20892335
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.
