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 5249 Ruston Ave, Fort Worth, TX, 76133 offers $2,171/mo rent that, after a $1,224/mo payment, leaves $393/mo cash flow. Total monthly income is $2,171/mo, and annual cash flow is $4,714/yr on $82,875 cash. Return on cash invested measures 25.6% in year one, and rental yield stands at 10.42% at a $250,000 entry. Equity gained on principal adds $1,613/yr while 5% annual appreciation compounds into $69,070 by year five. Five-year ROI records 134.56% and total cumulative return in cash reaches $111,514. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,171/mo property income versus a $1,224/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1959
8,712 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 |
|---|---|---|
| 2024-10-10 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-23 | $762.34 | N/A | $229,504 | 17.56% |
| 2022-10-23 | N/A | N/A | $195,228 | 5.48% |
| 2021-10-23 | $759.82 | 4.73% | $185,089 | 14.60% |
Listed by: Nikki Tatum • Monument Realty
Mls Name: NTREIS
Mls ID: #20750190
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.
