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 5133 Sunscape Ln S, Fort Worth, TX, 76123 listed at $399,900 pairs $3,563/mo rent with a $1,957/mo payment to leave $703/mo cash flow. Total monthly income runs $3,563/mo, and annual cash flow reaches $8,435/yr on $132,567 cash to close. Return on cash invested measures 26.27% in year one, and rental yield registers 10.69% at a $399,900 basis. Equity gained on principal adds $2,580/yr, and annual property appreciation at 5% supports $110,485 by year five. Five-year ROI tracks 138.22% and total cumulative return in cash totals $183,236. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,563/mo property income relative to a $1,957/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1994
9,975 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 |
|---|---|---|
| 2025-08-25 | Listed for sale | $399,900 |
| 2025-08-25 | Listing removed | $399,900 |
| 2025-06-28 | Price change | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-26 | $3583.19 | -15.82% | $365,714 | -2.95% |
| 2023-08-26 | $4256.71 | -17.51% | $376,842 | 24.41% |
| 2022-08-26 | $5160.01 | 2.26% | $302,905 | 24.51% |
Listed by: Mindy Lowry • CLICKPICKANDMOVE, LLC
Mls Name: NTREIS
Mls ID: #21042252
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.
