5118 Ledgestone DrFort WorthTX76132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Fort Worth at 5118 Ledgestone Dr, Fort Worth, TX, 76132 generates $2,798/mo in rent and, after a $1,542/mo payment, leaves $558/mo in cash flow. Total monthly income is $2,798/mo, and annual cash flow is $6,693/yr on $104,423 invested. Return on cash invested sits at 26.32% in year one, and rental yield is 10.66% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 138.42% and total cumulative return in cash sums $144,545. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,798/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
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bella Jenkins • Mark Spain Real Estate
Mls Name: NTREIS
Mls ID: #21079849