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 5140 Cliff Oaks Dr, Fort Worth, TX, 76179 priced at $349,000 pairs $4,062/mo rent with $1,551/mo cash flow after a $1,708/mo payment. Total monthly income equals $4,062/mo, and annual cash flow comes to $18,609/yr on $115,694 invested. Return on cash invested is 35.99% in year one, and rental yield stands at 13.97% on a $349,000 basis. Equity gained on principal adds $2,252/yr, and 5% annual appreciation accumulates to $96,422 by year five. Five-year ROI measures 190.41% and total cumulative return in cash reaches $220,296. For financing, Ziffy Mortgage’s DSCR program evaluates $4,062/mo property income against a $1,708/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
5,967 sqft lot
$N/A/sqft
$89 quarterly HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-10-15 | Price change | $349,000 |
| 2024-10-09 | Price change | $359,000 |
| 2024-09-30 | Listed for sale | $365,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $4855.92 | -31.42% | $376,926 | 19.27% |
| 2022-10-23 | $7081.13 | 5.43% | $316,018 | 18.44% |
| 2021-10-23 | $6716.54 | 8.36% | $266,806 | 9.10% |
Listed by: Russell Mcadoo • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20713616
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.
