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 5217 Bay View Dr, Fort Worth, TX, 76244 priced at $485,000 converts $3,458/mo rent into after a $2,374/mo obligation. Total monthly income equals $3,458/mo. Return on cash invested prints 19.44% in year one, and rental yield reads 8.56% against a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation compiles into $133,997 by year five. Five-year ROI reaches 101.71% and total cumulative return in cash sums $163,526. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,458/mo property income covering a $2,374/mo payment, not borrower’s personal income.
Single Family
Built in 2000
7,187 sqft lot
$N/A/sqft
$864 annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2025-04-19 | Listed for sale | $485,000 |
| 2024-08-27 | Sold | N/A |
| 2024-08-15 | Pending sale | $449,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-20 | $6477.41 | 8.36% | $382,456 | -10.08% |
| 2023-04-20 | $5977.73 | -13.94% | $425,328 | 21.91% |
| 2022-04-20 | $6946.38 | 3.68% | $348,895 | 24.65% |
Listed by: Marisol Gallegos • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20909228
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.
