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 5204 Agave Way, Fort Worth, TX, 76126 offers a 9.49% rental yield on a $424,000 purchase with $3,352/mo rent. Total monthly income registers $3,352/mo, and a $2,075/mo payment leaves $214/mo available for distribution. Annual cash flow reaches $2,566/yr on $140,556 to close, and return on cash invested stands at 21.73% in year one. Equity gained on principal adds $2,736/yr while 5% annual appreciation supports $117,143 over five years. Portfolio math shows five-year ROI at 114.21% and total cumulative return in cash at $160,527. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,352/mo property income against a $2,075/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
5,488 sqft lot
$N/A/sqft
$370 quarterly HOA
Neighborhood data shown for ZIP Code: 76126, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,352 (100%) |
| Owner Occupied HU | 9,457 (76.6%) |
| Renter Occupied HU | 2,332 (18.9%) |
| Vacant Housing Units | 563 ( 4.6%) |
| Median Home Value | $446,296 |
| Average Home Value | $526,099 |
Residential
11,808
Single Family
10,726
Multi-Family
1,082
Businesses
660
Date | Event | Price |
|---|---|---|
| 2025-05-25 | Listed for sale | $424,000 |
| 2021-07-13 | Sold | N/A |
| 2021-06-16 | Pending sale | $363,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-05-26 | $7111.93 | -0.58% | $293,045 | 1.37% |
| 2020-05-26 | $7153.30 | 10.95% | $289,081 | 6.67% |
| 2019-05-26 | $6447.18 | -3.65% | $271,000 | N/A |
Listed by: Todd Bingham • Willow Real Estate, LLC
Mls Name: NTREIS
Mls ID: #20947516
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.
