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 5118 Ledgestone Dr, Fort Worth, TX, 76132 generates $2,776/mo in rent and, after a $1,615/mo payment, leaves $430/mo in cash flow. Total monthly income is $2,776/mo, and annual cash flow is $5,154/yr on $109,395 invested. Return on cash invested sits at 24.62% in year one, and rental yield is 10.09% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 129.34% and total cumulative return in cash sums $141,491. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,776/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
6,795 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bella Jenkins • Mark Spain Real Estate
Mls Name: NTREIS
Mls ID: #21079849
