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 5107 Mountain Spring Trl, Fort Worth, TX, 76123 priced at $245,500 pairs $2,730/mo rent with $888/mo cash flow after a $1,202/mo payment. Total monthly income equals $2,730/mo, and annual cash flow comes to $10,662/yr on $81,383 invested. Return on cash invested is 33.01% in year one, and rental yield stands at 13.34% on a $245,500 basis. Equity gained on principal adds $1,584/yr, and 5% annual appreciation accumulates to $67,827 by year five. Five-year ROI measures 174.85% and total cumulative return in cash reaches $142,297. For financing, Ziffy Mortgage’s DSCR program evaluates $2,730/mo property income against a $1,202/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2004
2,657 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-07-01 | Listing removed | N/A |
| 2024-06-20 | Price change | $245,500 |
| 2024-06-11 | Price change | $260,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $5219.30 | 12.50% | $230,660 | 29.24% |
| 2022-08-14 | $4639.50 | 5.83% | $178,470 | 9.43% |
| 2021-08-14 | $4383.75 | 8.06% | $163,086 | 10.28% |
Listed by: Durenda Mathis • Amalavita Realty, LLC
Mls Name: NTREIS
Mls ID: #20640428
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.
