5136 Big Fork Rd, Fort Worth, TX, 76119 | $51/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5136 Big Fork Rd, Fort Worth, TX, 76119 | $51/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1816 sft

1800 Oak Grove Rd E #294, Burleson, TX, 76028

Motivated Seller+ 1 more

2 Bed
1 Bath
812 sft

4563 Hemphill St, Fort Worth, TX, 76115

4 Bed
2 Bath
1420 sft

115 Todd Trail Dr, Crowley, TX, 76036

4 Bed
2 Bath
1420 sft

117 Todd Trail Dr, Crowley, TX, 76036

Nearby investment properties with comparable prices

3 Bed
2 Bath
1288 sft

5726 Kay Dr, Fort Worth, TX, 76119

Investment Property+ 1 more

3 Bed
1 Bath
1296 sft

500 N Main St, Joshua, TX, 76058

3 Bed
2 Bath
1004 sft

4363 Sandage Ave, Fort Worth, TX, 76115

3 Bed
2 Bath
1816 sft

1800 Oak Grove Rd E #294, Burleson, TX, 76028

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 5136 Big Fork Rd, Fort Worth, TX, 76119 generates $947/mo in rent and, after a $617/mo payment, leaves $51/mo in cash flow. Total monthly income is $947/mo, and annual cash flow is $608/yr on $41,769 invested. Return on cash invested sits at 21.37% in year one, and rental yield is 9.02% on a $126,000 entry. Equity gained on principal adds $813/yr, while 5% annual appreciation builds toward $34,811 over five years. Five-year ROI reaches 111.89% and total cumulative return in cash sums $46,735. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $947/mo property income rather than buyer’s personal income.

Manufactured

Built in 2002

N/A lot

$N/A/sqft

No HOA

More details about the property

Own this stunning, move-in ready home for an estimated monthly payment of just $1,799.26 That includes mortgage ($1,004.52), lot rent ($610), taxes ($417/year), and insurance ($1,800/year) with a 9% interest rate -making this one of the most affordable paths to homeownership in the area. Situated on a spacious corner lot directly across from the community swimming pool and playground, this beautifully renovated double-wide mobile home offers 1,656 sq. ft. of modern comfort and style. Key Features: 3 Bedrooms | 2 Bathrooms | 1,656 Sq. Ft. Fully updated throughout: new flooring, countertops, modern light fixtures, and a brand-new kitchen island Fully renovated bathrooms with stylish finishes Newer roof and AC unit for peace of mind Brand-new front and back decks for outdoor living Wood-burning fireplace for cozy evenings 2 covered parking spaces Lowest lot rent in the area at just $610/month Lake Arlington access and walkable location to parks and community amenities Whether you're a first-time buyer, a growing family, or looking to downsize without compromising on quality, this home offers unmatched value in a desirable location. Don't miss this rare opportunity to own a fully updated home for less than many nearby rentals. Contact us today to schedule your private tour and take the first step toward affordable homeownership.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76119, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,035 (100%)
Owner Occupied HU	8,890 (52.2%)
Renter Occupied HU	7,287 (42.8%)
Vacant Housing Units	858 ( 5.0%)
Median Home Value	$136,930
Average Home Value	$177,699