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 5045 Cervinae Rd, Fort Worth, TX, 76036 priced at $309,890 converts $2,460/mo rent into $210/mo cash flow after a $1,517/mo obligation. Total monthly income equals $2,460/mo, and annual cash flow totals $2,523/yr on $102,729 invested. Return on cash invested prints 22.36% in year one, and rental yield reads 9.53% against a $309,890 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation compiles into $85,617 by year five. Five-year ROI reaches 117.44% and total cumulative return in cash sums $120,645. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,460/mo property income covering a $1,517/mo payment, not borrower’s personal income.
Single Family
Built in 2025
5,000 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 76036, Crowley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,161 (100%) |
| Owner Occupied HU | 11,502 (75.9%) |
| Renter Occupied HU | 3,242 (21.4%) |
| Vacant Housing Units | 417 ( 2.8%) |
| Median Home Value | $345,283 |
| Average Home Value | $389,819 |
Residential
14,610
Single Family
13,553
Multi-Family
1,057
Businesses
581
Date | Event | Price |
|---|---|---|
| 2025-07-18 | Price change | $309,890 |
| 2025-06-06 | Price change | $309,990 |
| 2025-05-16 | Price change | $315,888 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bradley Tiffan • Legend Home Corp
Mls Name: NTREIS
Mls ID: #21072552
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.
