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 Mountain Spring Trl, Fort Worth, TX, 76123 uses $74,588 cash to close to unlock $4,539/yr annual cash flow and $378/mo monthly cash flow. Total monthly income runs $1,978/mo, and a $1,101/mo payment keeps the spread at $378/mo. Purchase price stands at $225,000, and rental yield measures 10.55% with $1,978/mo rent. Return on cash invested shows 25.99% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 136.73% and total cumulative return in cash records $101,985. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,978/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Townhouse
Built in 2006
2,787 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $225,000 |
| 2021-08-16 | Sold | N/A |
| 2021-07-29 | Pending sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2985.59 | 9.97% | $211,283 | 5.15% |
| 2023-02-13 | $2714.84 | -23.13% | $200,939 | 22.08% |
| 2022-02-13 | $3531.57 | -8.03% | $164,593 | 15.21% |
Listed by: Alicia Douglas • Star State Realty LLC
Mls Name: NTREIS
Mls ID: #20838149
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.
