5229 Rutland Ave, Fort Worth, TX, 76133 | $217/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5229 Rutland Ave, Fort Worth, TX, 76133 | $217/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1755 sft

5032 Valley Village Dr, Fort Worth, TX, 76123

Airbnb Potential+ 1 more

3 Bed
3 Bath
1611 sft

3300 Glenmont Dr, Fort Worth, TX, 76133

3 Bed
2 Bath
1906 sft

5112 Stockwhip Dr, Crowley, TX, 76036

3 Bed
2 Bath
1532 sft

CAMDEN Plan, Sunnycreek, Crowley, TX, 76036

Nearby investment properties with comparable prices

3 Bed
2 Bath
2147 sft

8100 Hosta Way, Fort Worth, TX, 76123

3 Bed
3 Bath
2407 sft

3233 Roddy Dr, Fort Worth, TX, 76123

3 Bed
2 Bath
1942 sft

3509 Glenmont Dr, Fort Worth, TX, 76133

4 Bed
2 Bath
2280 sft

5616 Wonder Dr, Fort Worth, TX, 76133

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Fort Worth at 5229 Rutland Ave, Fort Worth, TX, 76133 generates $2,563/mo in rent and, after a $1,615/mo payment, leaves $217/mo in cash flow. Total monthly income is $2,563/mo, and annual cash flow is $2,598/yr on $109,395 invested. Return on cash invested sits at 22.28% in year one, and rental yield is 9.32% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 116.81% and total cumulative return in cash sums $127,787. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,563/mo property income rather than buyer’s personal income.

Single Family

Built in 1959

8,668 sqft lot

$N/A/sqft

No HOA

More details about the property

Fully updated home that is perfect for entertaining with large open living room. Plus sought after South Hills subdivision, gives you easy access to all of Fort Worth, and quick access to I20. Granite throughout the kitchen and bathrooms, plus the luxury vinyl plank elevates the feel of the entire home. All of this plus a low maintenance zero-scaped back yard, this home has it all. Don't miss your opportunity to own this beautiful home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76133, Fort Worth, TX area.

Housing Distribution

Housing Statistics

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