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 5304 Wheat Sheaf Trl, Fort Worth, TX, 76179 with 5% annual appreciation on a $295,000 basis while $2,442/mo rent supports operations. Total monthly income totals $2,442/mo and a $1,444/mo payment preserves $304/mo for cash returns. Annual cash flow comes to $3,649/yr on $97,793 deployed, and return on cash invested reaches 23.64% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,503 alongside rental yield of 9.93%. Five-year ROI measures 124.27% and total cumulative return in cash totals $121,526.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,442/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
6,882 sqft lot
$N/A/sqft
$480 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 |
|---|---|---|
| 2025-02-05 | Price change | $295,000 |
| 2025-01-17 | Listed for sale | $300,000 |
| 2009-12-16 | Listing removed | $105,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1133.09 | -32.14% | $275,374 | -4.40% |
| 2023-02-13 | $1669.77 | -3.17% | $288,052 | 17.98% |
| 2022-02-13 | $1724.50 | 3.06% | $244,147 | 13.15% |
Listed by: Lisa Harrow • RE/MAX Trinity
Mls Name: NTREIS
Mls ID: #20817821
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.
