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 5021 Cervinae Rd, Fort Worth, TX, 76036 with 5% annual appreciation on a $324,990 basis while $2,460/mo rent supports operations. Total monthly income totals $2,460/mo and a $1,591/mo payment preserves $103/mo for cash returns. Annual cash flow comes to $1,233/yr on $107,734 deployed, and return on cash invested reaches 21.05% in year one. Equity gained on principal adds $2,097/yr, and five-year appreciation sums $89,789 alongside rental yield of 9.08%. Five-year ROI measures 110.37% and total cumulative return in cash totals $118,906.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,460/mo property income versus a $1,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
5,854 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Date | Event | Price |
|---|---|---|
| 2025-06-06 | Price change | $324,990 |
| 2025-02-27 | Price change | $328,890 |
| 2025-01-10 | Price change | $328,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #20874704
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.
