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 5232 Gordon Ave, Fort Worth, TX, 76115 earns $597/mo cash flow from $2,369/mo rent with a $1,175/mo payment. Total monthly income totals $2,369/mo, and annual cash flow totals $7,164/yr on $79,560 capital. ROI tracks 28.91% on current figures, and rental yield reads 11.85% at a $240,000 purchase. Equity gained on principal adds $1,549/yr, and 5% annual appreciation supports $66,308 over five years. Five-year ROI reaches 152.69% and total cumulative return in cash sums $121,478. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,369/mo property income instead of your personal income.
Single Family
Built in 1962
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76115, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,421 (100%) |
| Owner Occupied HU | 3,088 (48.1%) |
| Renter Occupied HU | 3,013 (46.9%) |
| Vacant Housing Units | 320 ( 5.0%) |
| Median Home Value | $162,418 |
| Average Home Value | $222,520 |
Residential
6,228
Single Family
5,856
Multi-Family
372
Businesses
774
Date | Event | Price |
|---|---|---|
| 2025-10-04 | Listing removed | $245,000 |
| 2025-07-15 | Listed for sale | $245,000 |
| 2000-01-24 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $4763.90 | 6.40% | $212,306 | 7.29% |
| 2023-10-18 | $4477.38 | 8.18% | $197,872 | 24.29% |
| 2022-10-18 | $4138.64 | 11.47% | $159,203 | 15.26% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
