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 McCart Ave, Fort Worth, TX, 76115 generates $2,635/mo in rent and, after a $979/mo payment, leaves $1,213/mo in cash flow. Total monthly income is $2,635/mo, and annual cash flow is $14,552/yr on $66,297 invested. Return on cash invested sits at 41.86% in year one, and rental yield is 15.81% on a $199,990 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,254 over five years. Five-year ROI reaches 221.77% and total cumulative return in cash sums $147,029. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,635/mo property income rather than buyer’s personal income.
Single Family
Built in 1958
4,878 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2024-07-15 | Price change | $199,990 |
| 2024-06-25 | Price change | $209,400 |
| 2024-05-29 | Price change | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1084.09 | -39.37% | $150,041 | 9.44% |
| 2022-08-14 | $1788.13 | -2.16% | $137,100 | 32.86% |
| 2021-08-14 | $1827.66 | 9.93% | $103,188 | 17.88% |
Listed by: Yecica Velazco • Texas Connect Realty
Mls Name: NTREIS
Mls ID: #20565636
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.
