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 5028 Breezewind Ln, Fort Worth, TX, 76123 earns $68/mo cash flow from $3,629/mo rent with a $2,198/mo payment. Total monthly income totals $3,629/mo, and annual cash flow totals $813/yr on $148,844 capital. ROI tracks 20.46% on current figures, and rental yield reads 9.7% at a $449,000 purchase. Equity gained on principal adds $2,897/yr, and 5% annual appreciation supports $124,050 over five years. Five-year ROI reaches 108.05% and total cumulative return in cash sums $160,828. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,629/mo property income instead of your personal income.
Single Family
Built in 2015
7,492 sqft lot
$N/A/sqft
$217 quarterly 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 |
|---|---|---|
| 2024-09-24 | Price change | $449,000 |
| 2024-08-31 | Price change | $455,000 |
| 2024-08-03 | Price change | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $11002.00 | 41.00% | $447,623 | 28.49% |
| 2022-10-23 | $7802.89 | 5.00% | $348,364 | 13.14% |
| 2021-10-23 | $7431.58 | 29.15% | $307,918 | 16.07% |
Listed by: Anu Tamang • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20669188
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.
