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 Ledgestone Dr, Fort Worth, TX, 76132 priced at $325,000 converts $2,514/mo rent into $203/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,514/mo, and annual cash flow totals $2,431/yr on $107,738 invested. Return on cash invested prints 22.17% in year one, and rental yield reads 9.28% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 116.16% and total cumulative return in cash sums $125,149. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 1984
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76132, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,148 (100%) |
| Owner Occupied HU | 4,149 (29.3%) |
| Renter Occupied HU | 8,935 (63.2%) |
| Vacant Housing Units | 1,064 ( 7.5%) |
| Median Home Value | $450,799 |
| Average Home Value | $567,053 |
Residential
13,306
Single Family
5,237
Multi-Family
8,069
Businesses
873
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Fielden • Briggs Freeman Sothebys Intl
Mls Name: NTREIS
Mls ID: #20885628
