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 5204 Partridge Rd, Fort Worth, TX, 76132 priced at $466,500 converts $3,564/mo rent into $202/mo cash flow after a $2,283/mo obligation. Total monthly income equals $3,564/mo, and annual cash flow totals $2,427/yr on $154,645 invested. Return on cash invested prints 21.48% in year one, and rental yield reads 9.17% against a $466,500 entry. Equity gained on principal adds $3,010/yr, while 5% annual appreciation compiles into $128,885 by year five. Five-year ROI reaches 112.61% and total cumulative return in cash sums $174,146. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,564/mo property income covering a $2,283/mo payment, not borrower’s personal income.
Single Family
Built in 1978
0.36 Acres 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 |
|---|---|---|
| 2025-04-03 | Listing removed | $484,999 |
| 2025-03-08 | Price change | $484,999 |
| 2025-02-10 | Price change | $489,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $8282.68 | -3.05% | $453,877 | -0.09% |
| 2023-10-09 | $8543.60 | 41.11% | $454,285 | 78.15% |
| 2022-10-09 | $6054.46 | -12.23% | $255,000 | -11.10% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
