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 5155 Meadow Ct, Fort Worth, TX, 76112 generates $3,005/mo in rent and, after a $1,272/mo payment, leaves $1,078/mo in cash flow. Total monthly income is $3,005/mo, and annual cash flow is $12,939/yr on $86,157 invested. Return on cash invested sits at 34.93% in year one, and rental yield is 13.87% on a $259,900 entry. Equity gained on principal adds $1,677/yr, while 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 185.02% and total cumulative return in cash sums $159,406. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,005/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
7,361 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76112, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,210 (100%) |
| Owner Occupied HU | 8,035 (44.1%) |
| Renter Occupied HU | 8,664 (47.6%) |
| Vacant Housing Units | 1,511 ( 8.3%) |
| Median Home Value | $268,312 |
| Average Home Value | $319,616 |
Residential
17,912
Single Family
12,782
Multi-Family
5,130
Businesses
898
Date | Event | Price |
|---|---|---|
| 2024-08-25 | Listed for sale | $259,900 |
| 2024-08-22 | Listing removed | N/A |
| 2024-08-10 | Listed for rent | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $5256.60 | 0.27% | $232,308 | 15.20% |
| 2022-08-30 | $5242.30 | 15.77% | $201,658 | 19.71% |
| 2021-08-30 | $4528.25 | 21.73% | $168,461 | 24.23% |
Listed by: Angela Comer • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20710819
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.
