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 5112 Wildflower Way, Fort Worth, TX, 76123 offers a 8.78% rental yield on a $419,990 purchase with $3,073/mo rent. Total monthly income registers $3,073/mo, and a $2,056/mo payment leaves $10/mo available for distribution. Annual cash flow reaches $122/yr on $139,227 to close, and return on cash invested stands at 20% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,035 over five years. Portfolio math shows five-year ROI at 104.78% and total cumulative return in cash at $145,888. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,073/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1993
8,712 sqft lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2024-10-10 | Listed for sale | $419,990 |
| 2024-08-18 | Listing removed | $439,990 |
| 2024-07-29 | Price change | $439,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7730.05 | -5.53% | $412,558 | 23.83% |
| 2022-10-23 | $8182.90 | 1.26% | $333,174 | 16.63% |
| 2021-10-23 | $8081.35 | 6.28% | $285,671 | 9.12% |
Listed by: Jesus Rios • Monument Realty
Mls Name: NTREIS
Mls ID: #20751754
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.
