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 505 Mesa View Trl, Fort Worth, TX, 76131 with 5% annual appreciation on a $328,995 basis while $2,708/mo rent supports operations. Total monthly income totals $2,708/mo and a $1,610/mo payment preserves $152/mo for cash returns. Annual cash flow comes to $1,829/yr on $109,062 deployed, and return on cash invested reaches 21.59% in year one. Equity gained on principal adds $2,123/yr, and five-year appreciation sums $90,895 alongside rental yield of 9.88%. Five-year ROI measures 113.92% and total cumulative return in cash totals $124,243.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,708/mo property income versus a $1,610/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2016
6,621 sqft lot
$N/A/sqft
$250 semi-annually HOA
Neighborhood data shown for ZIP Code: 76131, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,998 (100%) |
| Owner Occupied HU | 14,795 (74.0%) |
| Renter Occupied HU | 4,776 (23.9%) |
| Vacant Housing Units | 427 ( 2.1%) |
| Median Home Value | $349,723 |
| Average Home Value | $371,956 |
Residential
19,770
Single Family
16,925
Multi-Family
2,845
Businesses
395
Date | Event | Price |
|---|---|---|
| 2025-04-13 | Listed for sale | $328,995 |
| 2021-12-29 | Sold | N/A |
| 2021-12-19 | Pending sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-13 | $7556.80 | -11.91% | $311,341 | -11.17% |
| 2023-04-13 | $8578.70 | 3.90% | $350,499 | 16.84% |
| 2022-04-13 | $8257.08 | 51.05% | $299,974 | 30.36% |
Listed by: Sarah Sheperd • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20901024
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.
