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 5220 Rector Ave, Fort Worth, TX, 76133 with 5% annual appreciation on a $290,000 basis while $2,339/mo rent supports operations. Total monthly income totals $2,339/mo and a $1,419/mo payment preserves $277/mo for cash returns. Annual cash flow comes to $3,326/yr on $96,135 deployed, and return on cash invested reaches 23.37% in year one. Equity gained on principal adds $1,871/yr, and five-year appreciation sums $80,122 alongside rental yield of 9.68%. Five-year ROI measures 122.64% and total cumulative return in cash totals $117,904.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,339/mo property income versus a $1,419/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1961
6,446 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,225 (100%) |
| Owner Occupied HU | 11,543 (57.1%) |
| Renter Occupied HU | 7,862 (38.9%) |
| Vacant Housing Units | 820 ( 4.1%) |
| Median Home Value | $269,842 |
| Average Home Value | $289,873 |
Residential
19,433
Single Family
15,930
Multi-Family
3,503
Businesses
729
Date | Event | Price |
|---|---|---|
| 2024-09-28 | Listed for sale | $290,000 |
| 2024-08-21 | Listing removed | N/A |
| 2024-08-19 | Price change | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $1583.24 | -10.29% | $217,349 | 17.00% |
| 2022-10-23 | $1764.78 | 2.09% | $185,761 | 5.29% |
| 2021-10-23 | $1728.58 | 2.06% | $176,434 | 14.21% |
Listed by: Blanca Esquivel • Acasa Realtors
Mls Name: NTREIS
Mls ID: #20741088
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.
