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 5048 Cedarhill Rd, Fort Worth, TX, 76116 uses $81,218 cash to close to unlock $2,787/yr annual cash flow and $232/mo monthly cash flow. Total monthly income runs $2,114/mo, and a $1,199/mo payment keeps the spread at $232/mo. Purchase price stands at $245,000, and rental yield measures 10.35% with $2,114/mo rent. Return on cash invested shows 23.34% in year one, and 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 123.25% and total cumulative return in cash records $100,104. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,114/mo property income covering a $1,199/mo payment rather than investor’s personal income.
Single Family
Built in 1965
6,882 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76116, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,108 (100%) |
| Owner Occupied HU | 8,432 (33.6%) |
| Renter Occupied HU | 14,659 (58.4%) |
| Vacant Housing Units | 2,017 ( 8.0%) |
| Median Home Value | $366,259 |
| Average Home Value | $466,167 |
Residential
23,925
Single Family
13,115
Multi-Family
10,810
Businesses
1,943
Date | Event | Price |
|---|---|---|
| 2025-07-24 | Listed for sale | $245,000 |
| 2025-07-16 | Listing removed | $248,000 |
| 2025-06-25 | Price change | $248,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $5742.09 | -2.78% | $255,900 | -1.96% |
| 2023-07-24 | $5906.24 | 24.21% | $261,018 | 42.69% |
| 2022-07-24 | $4755.22 | N/A | $182,921 | 21.95% |
Listed by: Patty Peebles • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #21007846
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.
