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 5200 Byers Ave, Fort Worth, TX, 76107 priced at $591,236 pairs $6,336/mo rent with $1,844/mo cash flow after a $2,894/mo payment. Total monthly income equals $6,336/mo, and annual cash flow comes to $22,124/yr on $194,517 invested. Return on cash invested is 31.43% in year one, and rental yield stands at 12.86% on a $591,236 basis. Equity gained on principal adds $3,815/yr, and 5% annual appreciation accumulates to $163,348 by year five. Five-year ROI measures 166.48% and total cumulative return in cash reaches $323,828. For financing, Ziffy Mortgage’s DSCR program evaluates $6,336/mo property income against a $2,894/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1951
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76107, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,751 (100%) |
| Owner Occupied HU | 7,423 (39.6%) |
| Renter Occupied HU | 8,887 (47.4%) |
| Vacant Housing Units | 2,441 (13.0%) |
| Median Home Value | $478,172 |
| Average Home Value | $589,989 |
Residential
17,768
Single Family
11,380
Multi-Family
6,388
Businesses
2,171
Date | Event | Price |
|---|---|---|
| 2025-10-08 | Listing removed | $895,000 |
| 2025-07-29 | Price change | $895,000 |
| 2024-09-30 | Listed for sale | $949,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $13266.63 | 30.97% | $591,236 | 32.08% |
| 2023-10-09 | $10129.30 | -2.80% | $447,651 | 11.67% |
| 2022-10-09 | $10420.80 | 137.33% | $400,862 | -2.73% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
