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 5236 Wheat Sheaf Trl, Fort Worth, TX, 76179 listed at $330,000 pairs $2,560/mo rent with a $1,615/mo payment to leave $132/mo cash flow. Total monthly income runs $2,560/mo, and annual cash flow reaches $1,580/yr on $109,395 cash to close. Return on cash invested measures 21.35% in year one, and rental yield registers 9.31% at a $330,000 basis. Equity gained on principal adds $2,129/yr, and annual property appreciation at 5% supports $91,173 by year five. Five-year ROI tracks 112.13% and total cumulative return in cash totals $122,663. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,560/mo property income relative to a $1,615/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2010
6,882 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2025-07-07 | Listed for sale | $330,000 |
| 2016-02-10 | Sold | N/A |
| 2016-01-20 | Pending sale | $183,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-07 | $5959.00 | 5.56% | $324,982 | -4.80% |
| 2023-07-07 | $5644.96 | -14.77% | $341,372 | 19.24% |
| 2022-07-07 | $6623.15 | 5.25% | $286,291 | 14.21% |
Listed by: Elizabeth Crosby • Keller Williams Fort Worth
Mls Name: NTREIS
Mls ID: #20992225
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.
