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 5301 New Castleton Ln, Fort Worth, TX, 76135 offers $3,376/mo rent that, after a $1,385/mo payment, leaves $1,256/mo cash flow. Total monthly income is $3,376/mo, and annual cash flow is $15,073/yr on $93,781 cash. Return on cash invested measures 35.98% in year one, and rental yield stands at 14.32% at a $282,900 entry. Equity gained on principal adds $1,826/yr while 5% annual appreciation compounds into $78,160 by year five. Five-year ROI records 190.78% and total cumulative return in cash reaches $178,915. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,376/mo property income versus a $1,385/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
7,405 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 76135, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,736 (100%) |
| Owner Occupied HU | 5,433 (55.8%) |
| Renter Occupied HU | 3,527 (36.2%) |
| Vacant Housing Units | 776 ( 8.0%) |
| Median Home Value | $368,676 |
| Average Home Value | $419,949 |
Residential
8,573
Single Family
7,081
Multi-Family
1,492
Businesses
586
Date | Event | Price |
|---|---|---|
| 2024-08-24 | Listed for sale | $282,900 |
| 2022-11-17 | Listing removed | N/A |
| 2022-11-06 | Listed for rent | $1,825 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | N/A | N/A | $252,976 | 24.05% |
| 2022-09-02 | $5630.14 | 4.47% | $203,924 | 8.36% |
| 2021-09-02 | $5389.40 | 8.80% | $188,184 | 9.23% |
Listed by: Victor Montoya • Montoya House Hunter LLC
Mls Name: NTREIS
Mls ID: #20711609
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.
