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 5040 Lake View Cir, Fort Worth, TX, 76180 listed at $489,500 pairs $3,709/mo rent with a $2,396/mo payment to leave $97/mo cash flow. Total monthly income runs $3,709/mo, and annual cash flow reaches $1,159/yr on $162,269 cash to close. Return on cash invested measures 20.62% in year one, and rental yield registers 9.09% at a $489,500 basis. Equity gained on principal adds $3,159/yr, and annual property appreciation at 5% supports $135,240 by year five. Five-year ROI tracks 108.23% and total cumulative return in cash totals $175,631. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,709/mo property income relative to a $2,396/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1983
0.26 Acres lot
$N/A/sqft
$9 monthly HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2025-07-30 | Listed for sale | $489,500 |
| 2023-07-12 | Sold | N/A |
| 2023-07-02 | Pending sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-31 | $9594.40 | 4.23% | $442,145 | 5.37% |
| 2023-07-31 | $9205.03 | 164.25% | $419,620 | 22.72% |
| 2022-07-31 | $3483.42 | 2.00% | $341,942 | 12.33% |
Listed by: John Shaver • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21015084
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.
