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 5225 Fallworth Ct, Fort Worth, TX, 76133 priced at $270,000 pairs $2,582/mo rent with $587/mo cash flow after a $1,322/mo payment. Total monthly income equals $2,582/mo, and annual cash flow comes to $7,042/yr on $89,505 invested. Return on cash invested is 27.78% in year one, and rental yield stands at 11.48% on a $270,000 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,596 by year five. Five-year ROI measures 146.61% and total cumulative return in cash reaches $131,221. For financing, Ziffy Mortgage’s DSCR program evaluates $2,582/mo property income against a $1,322/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
8,755 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 |
|---|---|---|
| 2025-05-20 | Listed for sale | $270,000 |
| 2025-04-30 | Listing removed | $273,000 |
| 2025-04-14 | Price change | $273,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-20 | $5379.25 | 8.70% | $354,556 | 21.67% |
| 2023-05-20 | $4948.62 | -31.14% | $291,402 | 5.40% |
| 2022-05-20 | $7186.96 | 7.88% | $276,464 | 11.55% |
Listed by: Areli Vazquez • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20941712
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.
