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 5220 Scott Rd, Fort Worth, TX, 76114 generates $3,838/mo in rent, after a $3,353/mo payment. Total monthly income is $3,838/mo. Return on cash invested sits at 13.94% in year one, and rental yield is 6.72% on a $685,000 entry. Equity gained on principal adds $4,420/yr, while 5% annual appreciation builds toward $189,253 over five years. Five-year ROI reaches 72.21% and total cumulative return in cash sums $162,742. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,838/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
6,098 sqft lot
$N/A/sqft
$700 semi-annually HOA
Neighborhood data shown for ZIP Code: 76114, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,109 (100%) |
| Owner Occupied HU | 6,070 (50.1%) |
| Renter Occupied HU | 4,859 (40.1%) |
| Vacant Housing Units | 1,180 ( 9.7%) |
| Median Home Value | $246,422 |
| Average Home Value | $339,763 |
Residential
11,030
Single Family
9,409
Multi-Family
1,621
Businesses
720
Date | Event | Price |
|---|---|---|
| 2025-04-09 | Listed for sale | $685,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $10344.62 | 7.70% | $522,433 | -20.25% |
| 2023-04-09 | $9605.06 | -12.27% | $655,060 | 48.39% |
| 2022-04-09 | $10948.11 | 0.93% | $441,437 | -0.80% |
Listed by: Sylvia Dipnarinesingh • League Real Estate
Mls Name: NTREIS
Mls ID: #20896939
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.
