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 Sailwind Dr, Fort Worth, TX, 76135 offers a 10.03% rental yield on a $365,799 purchase with $3,056/mo rent. Total monthly income registers $3,056/mo, and a $1,790/mo payment leaves $208/mo available for distribution. Annual cash flow reaches $2,498/yr on $121,262 to close, and return on cash invested stands at 21.97% in year one. Equity gained on principal adds $2,360/yr while 5% annual appreciation supports $101,064 over five years. Portfolio math shows five-year ROI at 116.01% and total cumulative return in cash at $140,682. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,056/mo property income against a $1,790/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
5,619 sqft lot
$N/A/sqft
$200 semi-annually HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2025-01-24 | Price change | $365,799 |
| 2024-11-12 | Listed for sale | $371,000 |
| 2023-03-27 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8637.76 | 53.19% | $355,876 | -0.69% |
| 2023-02-13 | $5638.74 | -14.78% | $358,350 | 12.01% |
| 2022-02-13 | $6616.65 | 5.25% | $319,934 | 27.75% |
Listed by: Lisa Woulard • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20773428
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.
