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 5117 Dewdrop Ln, Fort Worth, TX, 76123 earns $882/mo cash flow from $3,820/mo rent with a $2,007/mo payment. Total monthly income totals $3,820/mo, and annual cash flow totals $10,580/yr on $135,915 capital. ROI tracks 27.69% on current figures, and rental yield reads 11.18% at a $410,000 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,275 over five years. Five-year ROI reaches 145.87% and total cumulative return in cash sums $198,263. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,820/mo property income instead of your personal income.
Single Family
Built in 1988
8,537 sqft lot
$N/A/sqft
$200 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $410,000 |
| 2022-04-15 | Sold | N/A |
| 2022-03-17 | Contingent | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $6876.36 | -6.72% | $386,995 | -3.25% |
| 2023-03-26 | $7371.40 | 79.00% | $399,982 | 24.07% |
| 2022-03-26 | $4118.08 | 1.61% | $322,375 | 16.77% |
Listed by: Cami Lane • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20874615
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.
