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 5125 Golden Ln, Fort Worth, TX, 76123 with 5% annual appreciation on a $390,000 basis while $3,240/mo rent supports operations. Total monthly income totals $3,240/mo and a $1,909/mo payment preserves $453/mo for cash returns. Annual cash flow comes to $5,433/yr on $129,285 deployed, and return on cash invested reaches 24.11% in year one. Equity gained on principal adds $2,517/yr, and five-year appreciation sums $107,750 alongside rental yield of 9.97%. Five-year ROI measures 126.63% and total cumulative return in cash totals $163,712.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,240/mo property income versus a $1,909/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1991
8,398 sqft lot
$N/A/sqft
$165 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 |
|---|---|---|
| 2025-05-06 | Listed for sale | $390,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $4571.69 | -14.88% | $404,888 | -3.27% |
| 2023-05-06 | $5370.88 | -14.04% | $418,557 | 24.20% |
| 2022-05-06 | $6247.87 | 1.10% | $337,013 | 17.01% |
Listed by: Terri Marsh • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20922896
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.
