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 5213 Quail Feather Dr, Fort Worth, TX, 76123 priced at $480,000 pairs $9,235/mo rent with $5,784/mo cash flow after a $2,349/mo payment. Total monthly income equals $9,235/mo, and annual cash flow comes to $69,407/yr on $159,120 invested. Return on cash invested is 63.53% in year one, and rental yield stands at 23.09% on a $480,000 basis. Equity gained on principal adds $3,097/yr, and 5% annual appreciation accumulates to $132,615 by year five. Five-year ROI measures 338.05% and total cumulative return in cash reaches $537,905. For financing, Ziffy Mortgage’s DSCR program evaluates $9,235/mo property income against a $2,349/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2004
10,018 sqft lot
$N/A/sqft
$457 annually HOA
Neighborhood data shown for ZIP Code: 76123, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,000 (100%) |
| Owner Occupied HU | 11,766 (73.5%) |
| Renter Occupied HU | 3,326 (20.8%) |
| Vacant Housing Units | 908 ( 5.7%) |
| Median Home Value | $342,641 |
| Average Home Value | $373,292 |
Residential
15,980
Single Family
13,815
Multi-Family
2,165
Businesses
179
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $480,000 |
| 2013-12-16 | Sold | N/A |
| 2013-09-25 | Price change | $273,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $7641.61 | -12.17% | $500,220 | 33.39% |
| 2022-08-30 | $8700.76 | 3.31% | $375,000 | 8.07% |
| 2021-08-30 | $8421.92 | N/A | $347,000 | -2.09% |
Listed by: Jennifer Davies • x2 Realty Group
Mls Name: NTREIS
Mls ID: #20715610
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.
