








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 Pallas Ct, Fort Worth, TX, 76123 uses $165,419 cash to close to unlock $2,763/yr annual cash flow and $230/mo monthly cash flow. Total monthly income runs $3,820/mo, and a $2,442/mo payment keeps the spread at $230/mo. Purchase price stands at $499,000, and rental yield measures 9.19% with $3,820/mo rent. Return on cash invested shows 21.58% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 113.13% and total cumulative return in cash records $187,146. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,820/mo property income covering a $2,442/mo payment rather than investor’s personal income.
Single Family
Built in 2005
9,147 sqft lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $499,000 |
| 2005-12-05 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $8104.11 | 8.38% | $462,068 | -1.44% |
| 2023-05-23 | $7477.44 | -12.34% | $468,835 | 26.63% |
| 2022-05-23 | $8529.69 | 5.20% | $370,231 | 10.64% |



Listed by: Regina Hoover • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20945896
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.