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 5105 Agave Way, Fort Worth, TX, 76126 priced at $450,000 converts $3,589/mo rent into $355/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,589/mo, and annual cash flow totals $4,262/yr on $149,175 invested. Return on cash invested prints 22.77% in year one, and rental yield reads 9.57% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 119.49% and total cumulative return in cash sums $178,254. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,589/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2010
6,534 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-02-07 | Listed for sale | $450,000 |
| 2023-05-12 | Sold | N/A |
| 2023-04-24 | Pending sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-02-13 | N/A | N/A | $312,584 | 11.11% |
| 2017-02-13 | $6667.79 | 3.38% | $281,325 | 10.49% |
| 2016-02-13 | $6449.97 | N/A | $254,610 | 4.88% |
Listed by: Candice Costa • Jason Mitchell Real Estate
Mls Name: NTREIS
Mls ID: #20837369
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.
