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 5032 Pallas Ct, Fort Worth, TX, 76123 generates $3,820/mo in rent and, after a $1,953/mo payment, leaves $553/mo in cash flow. Total monthly income is $3,820/mo, and annual cash flow is $6,630/yr on $132,269 invested. Return on cash invested sits at 24.92% in year one, and rental yield is 11.49% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 132.36% and total cumulative return in cash sums $175,070. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,820/mo property income rather than buyer’s personal income.
Single Family
Built in 2005
10,018 sqft lot
$N/A/sqft
$250 semi-annually 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 |
|---|---|---|
| 2025-01-25 | Price change | $399,000 |
| 2025-01-13 | Price change | $410,000 |
| 2024-11-08 | Listed for sale | $430,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $11283.24 | -2.37% | $463,058 | -1.52% |
| 2023-02-13 | $11557.15 | 12.49% | $470,210 | 26.36% |
| 2022-02-13 | $10273.72 | 8.58% | $372,115 | 11.25% |
Listed by: Kirsten Dietz • HomeSmart
Mls Name: NTREIS
Mls ID: #20815781
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.
