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 5202 Ledgestone Dr, Fort Worth, TX, 76132 priced at $355,000 converts $2,741/mo rent into $53/mo cash flow after a $1,738/mo obligation. Total monthly income equals $2,741/mo, and annual cash flow totals $633/yr on $117,683 invested. Return on cash invested prints 20.45% in year one, and rental yield reads 9.27% against a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation compiles into $98,080 by year five. Five-year ROI reaches 107.54% and total cumulative return in cash sums $126,552. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,741/mo property income covering a $1,738/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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $355,000 |
| 2024-09-20 | Listing removed | $355,000 |
| 2024-09-05 | Listed for sale | $355,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $7852.59 | 308.69% | $319,488 | 24.56% |
| 2022-10-23 | $1921.40 | 2.62% | $256,498 | 16.49% |
| 2021-10-23 | $1872.35 | 2.59% | $220,183 | 17.91% |
Listed by: Martha Gensheimer • League Real Estate
Mls Name: NTREIS
Mls ID: #20716512
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.
