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 5045 Wild Oats Dr, Fort Worth, TX, 76179 offers a 14.55% rental yield on a $319,900 purchase with $3,880/mo rent. Total monthly income registers $3,880/mo, and a $1,566/mo payment leaves $1,565/mo available for distribution. Annual cash flow reaches $18,779/yr on $106,047 to close, and return on cash invested stands at 37.62% in year one. Equity gained on principal adds $2,064/yr while 5% annual appreciation supports $88,382 over five years. Portfolio math shows five-year ROI at 199.16% and total cumulative return in cash at $211,208. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,880/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2010
5,401 sqft lot
$N/A/sqft
$480 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-07-10 | Price change | $319,900 |
| 2024-06-12 | Listed for sale | $325,000 |
| 2014-07-09 | Listing removed | $167,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4781.93 | -16.44% | $315,145 | 18.46% |
| 2022-08-15 | $5722.66 | 4.81% | $266,043 | 21.31% |
| 2021-08-15 | $5459.93 | 5.30% | $219,305 | 6.37% |
Listed by: James Biedenharn • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20642265
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.
