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 5031 Mountain Spring Trl, Fort Worth, TX, 76123 generates $2,009/mo in rent and, after a $978/mo payment, leaves $588/mo in cash flow. Total monthly income is $2,009/mo, and annual cash flow is $7,055/yr on $66,267 invested. Return on cash invested sits at 30.55% in year one, and rental yield is 12.06% on a $199,900 entry. Equity gained on principal adds $1,290/yr, while 5% annual appreciation builds toward $55,229 over five years. Five-year ROI reaches 161.11% and total cumulative return in cash sums $106,765. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,009/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
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 |
|---|---|---|
| 2025-09-24 | Pending sale | $199,900 |
| 2025-09-23 | Contingent | $199,900 |
| 2025-09-12 | Listed for sale | $199,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | $1958.47 | -18.53% | $245,484 | 2.76% |
| 2023-10-14 | $2404.00 | -24.72% | $238,891 | 22.63% |
| 2022-10-14 | $3193.29 | -0.57% | $194,804 | 15.65% |
Listed by: Lily Moore • Lily Moore Realty
Mls Name: NTREIS
Mls ID: #21056244
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.
