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 5145 Brown Ln, Fort Worth, TX, 76140 priced at $925,000 pairs $2,838/mo rent with after a $4,527/mo payment. Total monthly income equals $2,838/mo. Return on cash invested is 5.32% in year one, and rental yield stands at 3.68% on a $925,000 basis. Equity gained on principal adds $5,969/yr, and 5% annual appreciation accumulates to $255,560 by year five. Five-year ROI measures 25.77% and total cumulative return in cash reaches $78,421. For financing, Ziffy Mortgage’s DSCR program evaluates $2,838/mo property income against a $4,527/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1993
8.20 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76140, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,593 (100%) |
| Owner Occupied HU | 7,775 (67.1%) |
| Renter Occupied HU | 3,399 (29.3%) |
| Vacant Housing Units | 419 ( 3.6%) |
| Median Home Value | $245,690 |
| Average Home Value | $274,715 |
Residential
10,973
Single Family
9,593
Multi-Family
1,380
Businesses
853
Date | Event | Price |
|---|---|---|
| 2025-08-14 | Listed for sale | $925,000 |
| 2025-08-09 | Listing removed | $924,900 |
| 2025-07-21 | Price change | $924,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-14 | $1076.69 | -22.20% | $642,640 | 14.55% |
| 2023-08-14 | $1383.88 | N/A | $560,990 | 28.10% |
| 2022-08-14 | N/A | N/A | $437,926 | 18.77% |
Listed by: Lisa Ellis • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #21031768
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.
