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 5312 Waterview Ct, Fort Worth, TX, 76137 earns $36/mo cash flow from $3,704/mo rent with a $2,325/mo payment. Total monthly income totals $3,704/mo, and annual cash flow totals $431/yr on $157,463 capital. ROI tracks 20.18% on current figures, and rental yield reads 9.36% at a $475,000 purchase. Equity gained on principal adds $3,065/yr, and 5% annual appreciation supports $131,234 over five years. Five-year ROI reaches 106.32% and total cumulative return in cash sums $167,407. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,704/mo property income instead of your personal income.
Single Family
Built in 2021
5,749 sqft lot
$N/A/sqft
$158 quarterly HOA
Neighborhood data shown for ZIP Code: 76137, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,589 (100%) |
| Owner Occupied HU | 12,881 (54.6%) |
| Renter Occupied HU | 9,566 (40.6%) |
| Vacant Housing Units | 1,142 ( 4.8%) |
| Median Home Value | $329,314 |
| Average Home Value | $353,880 |
Residential
22,777
Single Family
15,251
Multi-Family
7,526
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-03-28 | Listed for sale | $475,000 |
| 2025-02-13 | Listing removed | $495,000 |
| 2024-11-12 | Price change | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $10736.33 | -4.05% | $474,784 | -3.61% |
| 2023-03-28 | $11189.24 | 13.82% | $492,581 | 23.59% |
| 2022-03-28 | $9830.47 | 681.47% | $398,550 | 713.37% |
Listed by: Sophie Diaz • Sophie Tel Diaz Real Estate
Mls Name: NTREIS
Mls ID: #20885065
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.
