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 5048 Water Lily Ln, Fort Worth, TX, 76036 priced at $329,990 pairs $2,460/mo rent with $72/mo cash flow after a $1,615/mo payment. Total monthly income equals $2,460/mo, and annual cash flow comes to $862/yr on $109,392 invested. Return on cash invested is 20.7% in year one, and rental yield stands at 8.95% on a $329,990 basis. Equity gained on principal adds $2,129/yr, and 5% annual appreciation accumulates to $91,170 by year five. Five-year ROI measures 108.43% and total cumulative return in cash reaches $118,615. For financing, Ziffy Mortgage’s DSCR program evaluates $2,460/mo property income against a $1,615/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
5,967 sqft lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2024-08-03 | Price change | $329,990 |
| 2024-07-15 | Price change | $344,990 |
| 2024-06-27 | Price change | $349,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: April Maki • Brightland Homes Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20483475
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.
