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 5113 Mountain Spring Trl, Fort Worth, TX, 76123 offers $3,281/mo rent that, after a $1,221/mo payment, leaves $1,507/mo cash flow. Total monthly income is $3,281/mo, and annual cash flow is $18,083/yr on $82,709 cash. Return on cash invested measures 41.77% in year one, and rental yield stands at 15.78% at a $249,500 entry. Equity gained on principal adds $1,610/yr while 5% annual appreciation compounds into $68,932 by year five. Five-year ROI records 221.3% and total cumulative return in cash reaches $183,033. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,281/mo property income versus a $1,221/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
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 |
|---|---|---|
| 2024-07-25 | Price change | $249,500 |
| 2024-07-23 | Listed for sale | $252,500 |
| 2024-07-16 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2761.86 | -22.89% | $233,797 | 22.62% |
| 2022-08-14 | $3581.85 | 1.92% | $190,671 | 15.64% |
| 2021-08-14 | $3514.31 | 8.89% | $164,883 | 10.62% |
Listed by: Jacob Langford • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20673855
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.
