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 5191 Mitchell Saxon Rd, Fort Worth, TX, 76140 offers a 10.74% rental yield on a $225,000 purchase with $2,014/mo rent. Total monthly income registers $2,014/mo, and a $1,101/mo payment leaves $414/mo available for distribution. Annual cash flow reaches $4,971/yr on $74,588 to close, and return on cash invested stands at 26.57% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 139.82% and total cumulative return in cash at $104,289. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,014/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
0.31 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $225,000 |
| 2018-12-29 | Listing removed | $139,900 |
| 2018-11-11 | Pending sale | $139,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $1427.98 | -13.00% | $155,634 | -22.95% |
| 2023-06-25 | $1641.32 | -34.49% | $202,000 | -7.29% |
| 2022-06-25 | $2505.32 | 0.74% | $217,895 | 56.76% |
Listed by: Jacob Martin • Dennis Tuttle Real Estate Team
Mls Name: NTREIS
Mls ID: #20980843
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.
