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 5014 Pershing Ave, Fort Worth, TX, 76107 generates $2,880/mo in rent, after a $2,814/mo payment. Total monthly income is $2,880/mo. Return on cash invested sits at 12.39% in year one, and rental yield is 6.01% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 63.74% and total cumulative return in cash sums $120,575. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,880/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
3,136 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 |
|---|---|---|
| 2025-08-15 | Listed for sale | $575,000 |
| 2025-03-08 | Listing removed | $589,000 |
| 2025-02-05 | Listed for sale | $589,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-15 | $8619.74 | 4.45% | $475,969 | 2.36% |
| 2023-08-15 | $8252.30 | -12.69% | $464,999 | 14.66% |
| 2022-08-15 | $9451.60 | -2.14% | $405,529 | -0.37% |
Listed by: Holly Oestereich • Bray Real Estate-Ft Worth
Mls Name: NTREIS
Mls ID: #21032920
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.
