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 5300 Royal Lytham Rd, Fort Worth, TX, 76244 priced at $539,900 converts $6,378/mo rent into $2,513/mo cash flow after a $2,643/mo obligation. Total monthly income equals $6,378/mo, and annual cash flow totals $30,157/yr on $177,627 invested. Return on cash invested prints 37.04% in year one, and rental yield reads 14.18% against a $539,900 entry. Equity gained on principal adds $3,484/yr, while 5% annual appreciation compiles into $149,164 by year five. Five-year ROI reaches 195.96% and total cumulative return in cash sums $348,079. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,378/mo property income covering a $2,643/mo payment, not borrower’s personal income.
Single Family
Built in 2007
10,454 sqft lot
$N/A/sqft
$151 semi-annually HOA
Neighborhood data shown for ZIP Code: 76244, Keller, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,695 (100%) |
| Owner Occupied HU | 18,397 (68.9%) |
| Renter Occupied HU | 7,598 (28.5%) |
| Vacant Housing Units | 700 ( 2.6%) |
| Median Home Value | $378,885 |
| Average Home Value | $407,197 |
Residential
27,037
Single Family
22,763
Multi-Family
4,274
Businesses
1,631
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Price change | $539,900 |
| 2024-06-17 | Listed for sale | $549,900 |
| 2014-10-01 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | N/A | N/A | $545,806 | 17.47% |
| 2022-08-15 | N/A | N/A | $464,625 | 21.90% |
| 2021-08-15 | N/A | N/A | $381,152 | 5.66% |
Listed by: Melanie Lamar • Worley and Associates Realtors
Mls Name: NTREIS
Mls ID: #20646912
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.
