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 5113 Rector Ave, Fort Worth, TX, 76133 listed at $259,900 pairs $2,326/mo rent with a $1,272/mo payment to leave $335/mo cash flow. Total monthly income runs $2,326/mo, and annual cash flow reaches $4,014/yr on $86,157 cash to close. Return on cash invested measures 24.57% in year one, and rental yield registers 10.74% at a $259,900 basis. Equity gained on principal adds $1,677/yr, and annual property appreciation at 5% supports $71,806 by year five. Five-year ROI tracks 129.78% and total cumulative return in cash totals $111,814. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,326/mo property income relative to a $1,272/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1956
9,365 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2025-02-01 | Listed for sale | $259,900 |
| 2023-11-09 | Listing removed | N/A |
| 2023-11-03 | Price change | $1,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $6036.05 | -0.10% | $269,000 | 0.75% |
| 2023-02-13 | $6041.79 | -0.08% | $267,009 | 14.80% |
| 2022-02-13 | $6046.39 | 9.90% | $232,589 | 13.64% |
Listed by: Andrea Rhodes • Cowtown Realty
Mls Name: NTREIS
Mls ID: #20832627
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.
